Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.96% first-year return on $108k initial cash invested.
-12.96%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$2,450
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $3,611 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$102k
Closing costs
1%
$5,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$3,611
Mortgage P&I
104%
$2,545
Property Taxes
10%
$244
Home Insurance
8%
$186
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0