Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $108k initial cash invested.
-15.11%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,447
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $3,805 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$3,805
Mortgage P&I
105%
$2,569
Property Taxes
15%
$369
Home Insurance
7%
$175
HOA
2%
$56
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0