Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $107k initial cash invested.
-11.17%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,986
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $3,984 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,986
Total Expenses
$3,984
Mortgage P&I
88%
$2,623
Property Taxes
13%
$401
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0