Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $108k initial cash invested.
-16.94%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,361
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,361 income − $3,888 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,361
Total Expenses
$3,888
Mortgage P&I
108%
$2,540
Property Taxes
23%
$554
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0