Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $107k initial cash invested.
-13.08%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$2,550
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $3,715 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$3,715
Mortgage P&I
101%
$2,583
Property Taxes
11%
$288
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0