Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.53% first-year return on $108k initial cash invested.
-8.53%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$3,616
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $4,384 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,616
Total Expenses
$4,384
Mortgage P&I
72%
$2,597
Property Taxes
19%
$671
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0