Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $108k initial cash invested.
-6.92%
Cash On Cash
5.17%
Cap Rate
0.83
DSCR
$3,604
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $4,225 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,604
Total Expenses
$4,225
Mortgage P&I
74%
$2,649
Property Taxes
12%
$449
Home Insurance
5%
$191
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0