Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $107k initial cash invested.
-13.48%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$2,355
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $3,562 expenses = $1,207 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$3,562
Mortgage P&I
108%
$2,554
Property Taxes
9%
$213
Home Insurance
8%
$182
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0