Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $108k initial cash invested.
-19.61%
Cash On Cash
2.58%
Cap Rate
0.4
DSCR
$2,241
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $4,006 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,241
Total Expenses
$4,006
Mortgage P&I
123%
$2,759
Property Taxes
21%
$481
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0