Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $108k initial cash invested.
-17.55%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$1,891
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $3,476 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,891
Total Expenses
$3,476
Mortgage P&I
136%
$2,574
Property Taxes
12%
$223
Home Insurance
10%
$187
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0