Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.56% first-year return on $107k initial cash invested.
-23.56%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$1,495
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $3,598 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,495
Total Expenses
$3,598
Mortgage P&I
171%
$2,554
Property Taxes
32%
$476
Home Insurance
12%
$178
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0