Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.38% first-year return on $107k initial cash invested.
-9.38%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,353
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $4,190 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,353
Total Expenses
$4,190
Mortgage P&I
77%
$2,569
Property Taxes
17%
$571
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0