Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $108k initial cash invested.
-19.48%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$2,165
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $3,924 expenses = $1,759 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$3,924
Mortgage P&I
132%
$2,851
Property Taxes
15%
$330
Home Insurance
8%
$181
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0