Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $107k initial cash invested.
-13.16%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$2,583
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $3,760 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$3,760
Mortgage P&I
102%
$2,646
Property Taxes
8%
$217
Home Insurance
8%
$201
HOA
1%
$25
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0