Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $108k initial cash invested.
-10.65%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$3,770
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $4,732 expenses = $962 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,770
Total Expenses
$4,732
Mortgage P&I
71%
$2,675
Property Taxes
22%
$822
Home Insurance
5%
$175
HOA
2%
$81
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0