Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $108k initial cash invested.
-22.19%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$1,827
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $3,827 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,827
Total Expenses
$3,827
Mortgage P&I
139%
$2,541
Property Taxes
35%
$631
Home Insurance
10%
$180
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0