Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $107k initial cash invested.
-18.35%
Cash On Cash
3.07%
Cap Rate
0.46
DSCR
$2,607
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $4,245 expenses = $1,638 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,607
Total Expenses
$4,245
Mortgage P&I
108%
$2,811
Property Taxes
18%
$476
Home Insurance
7%
$178
HOA
4%
$103
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0