Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $107k initial cash invested.
-17.37%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$2,298
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $3,849 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,298
Total Expenses
$3,849
Mortgage P&I
112%
$2,569
Property Taxes
22%
$502
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0