Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $107k initial cash invested.
-13.36%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,251
Rent
-$1,191
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,251
Total Expenses
$3,442
Mortgage P&I
112%
$2,532
Property Taxes
6%
$138
Home Insurance
8%
$174
HOA
1%
$12
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0