Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $108k initial cash invested.
-13.49%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$2,758
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,970 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,758
Total Expenses
$3,970
Mortgage P&I
102%
$2,819
Property Taxes
9%
$250
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0