Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $108k initial cash invested.
-6.01%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$3,467
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $4,009 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,467
Total Expenses
$4,009
Mortgage P&I
75%
$2,592
Property Taxes
9%
$296
Home Insurance
5%
$180
HOA
1%
$40
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0