Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $108k initial cash invested.
-14.8%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$2,699
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $4,026 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$4,026
Mortgage P&I
100%
$2,696
Property Taxes
17%
$446
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0