Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $108k initial cash invested.
-16.62%
Cash On Cash
3.2%
Cap Rate
0.5
DSCR
$2,583
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $4,083 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$4,083
Mortgage P&I
106%
$2,745
Property Taxes
19%
$481
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0