Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $108k initial cash invested.
-13.28%
Cash On Cash
3.71%
Cap Rate
0.59
DSCR
$2,277
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $3,477 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,277
Total Expenses
$3,477
Mortgage P&I
118%
$2,681
Property Taxes
0%
$11
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0