Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.25% first-year return on $108k initial cash invested.
-23.25%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$1,688
Rent
-$2,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $3,783 expenses = $2,095 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$3,783
Mortgage P&I
167%
$2,825
Property Taxes
7%
$119
Home Insurance
11%
$184
HOA
13%
$217
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0