Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.33% first-year return on $107k initial cash invested.
-5.33%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$3,233
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $3,708 expenses = $475 out of pocket
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
$3,233
Total Expenses
$3,708
Mortgage P&I
78%
$2,519
Property Taxes
4%
$138
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0