Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $108k initial cash invested.
-12.98%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$2,761
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $3,927 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,761
Total Expenses
$3,927
Mortgage P&I
92%
$2,542
Property Taxes
18%
$492
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0