Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $108k initial cash invested.
-13.66%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$2,829
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $4,060 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,829
Total Expenses
$4,060
Mortgage P&I
95%
$2,689
Property Taxes
16%
$456
Home Insurance
6%
$180
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0