Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $107k initial cash invested.
-15.33%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$2,930
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $4,298 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,298
Mortgage P&I
90%
$2,634
Property Taxes
24%
$696
Home Insurance
6%
$178
HOA
1%
$29
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0