Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $107k initial cash invested.
-13.23%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$3,339
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,339 income − $4,524 expenses = $1,185 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%
$5,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,339
Total Expenses
$4,524
Mortgage P&I
79%
$2,622
Property Taxes
25%
$850
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0