Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $108k initial cash invested.
-10.97%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,114
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $4,099 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,114
Total Expenses
$4,099
Mortgage P&I
82%
$2,564
Property Taxes
17%
$541
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0