Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $107k initial cash invested.
-9.32%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$2,803
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,803
Total Expenses
$3,635
Mortgage P&I
89%
$2,505
Property Taxes
6%
$157
Home Insurance
6%
$178
HOA
2%
$67
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0