Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $108k initial cash invested.
-12.53%
Cash On Cash
4.15%
Cap Rate
0.65
DSCR
$3,050
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $4,177 expenses = $1,127 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%
$5,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$4,177
Mortgage P&I
90%
$2,751
Property Taxes
15%
$452
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0