Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $108k initial cash invested.
-18.48%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$2,114
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $3,772 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,114
Total Expenses
$3,772
Mortgage P&I
123%
$2,595
Property Taxes
19%
$393
Home Insurance
9%
$182
HOA
2%
$52
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0