Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $108k initial cash invested.
-18.29%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$2,364
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,012 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,364
Total Expenses
$4,012
Mortgage P&I
115%
$2,730
Property Taxes
20%
$464
Home Insurance
8%
$180
HOA
1%
$24
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0