Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $108k initial cash invested.
-11.09%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$2,742
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,744 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,742
Total Expenses
$3,744
Mortgage P&I
94%
$2,590
Property Taxes
9%
$259
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0