Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $108k initial cash invested.
-18.93%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$2,544
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $4,254 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,544
Total Expenses
$4,254
Mortgage P&I
99%
$2,531
Property Taxes
35%
$878
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0