Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $108k initial cash invested.
-13.5%
Cash On Cash
4.18%
Cap Rate
0.63
DSCR
$2,835
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $4,047 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,835
Total Expenses
$4,047
Mortgage P&I
101%
$2,858
Property Taxes
10%
$271
Home Insurance
6%
$180
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0