Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $108k initial cash invested.
-20.07%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$1,792
Rent
-$1,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $3,590 expenses = $1,798 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,792
Total Expenses
$3,590
Mortgage P&I
148%
$2,645
Property Taxes
17%
$296
Home Insurance
10%
$182
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0