Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $108k initial cash invested.
-12.29%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,589
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $3,698 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,589
Total Expenses
$3,698
Mortgage P&I
101%
$2,611
Property Taxes
6%
$162
Home Insurance
7%
$184
HOA
3%
$69
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0