Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $108k initial cash invested.
-16.76%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,430
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $3,944 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,430
Total Expenses
$3,944
Mortgage P&I
106%
$2,565
Property Taxes
23%
$560
Home Insurance
8%
$186
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0