Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $107k initial cash invested.
-10.42%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$3,182
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $4,115 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,182
Total Expenses
$4,115
Mortgage P&I
82%
$2,618
Property Taxes
12%
$375
Home Insurance
6%
$191
HOA
3%
$104
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0