Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $107k initial cash invested.
-11.92%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$3,041
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,041 income − $4,103 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,041
Total Expenses
$4,103
Mortgage P&I
84%
$2,553
Property Taxes
19%
$574
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0