Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.24% first-year return on $107k initial cash invested.
-11.24%
Cash On Cash
4.42%
Cap Rate
0.69
DSCR
$3,231
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $4,235 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,231
Total Expenses
$4,235
Mortgage P&I
84%
$2,722
Property Taxes
15%
$488
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0