Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $108k initial cash invested.
-8.18%
Cash On Cash
4.58%
Cap Rate
0.79
DSCR
$4,093
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,093
Total Expenses
$4,830
Mortgage P&I
61%
$2,496
Property Taxes
21%
$845
Home Insurance
5%
$184
HOA
6%
$240
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0