Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $107k initial cash invested.
-14.51%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$3,328
Rent
-$1,296
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
6.2%
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
$3,328
Total Expenses
$4,624
Mortgage P&I
75%
$2,509
Property Taxes
32%
$1,075
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0