Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $108k initial cash invested.
-16.43%
Cash On Cash
3.34%
Cap Rate
0.51
DSCR
$2,402
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $3,883 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,402
Total Expenses
$3,883
Mortgage P&I
116%
$2,793
Property Taxes
12%
$286
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0