Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $108k initial cash invested.
-14.63%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$3,115
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $4,435 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$4,435
Mortgage P&I
90%
$2,815
Property Taxes
20%
$627
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0