Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.44% first-year return on $108k initial cash invested.
-1.44%
Cash On Cash
6.54%
Cap Rate
1.03
DSCR
$4,424
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,424 income − $4,554 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,424
Total Expenses
$4,554
Mortgage P&I
61%
$2,715
Property Taxes
11%
$508
Home Insurance
4%
$182
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0