Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $108k initial cash invested.
-12.43%
Cash On Cash
4.24%
Cap Rate
0.66
DSCR
$3,235
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,235 income − $4,350 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,235
Total Expenses
$4,350
Mortgage P&I
85%
$2,763
Property Taxes
16%
$512
Home Insurance
6%
$184
HOA
2%
$49
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0