Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $107k initial cash invested.
-14.37%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,375
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $4,657 expenses = $1,282 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%
$5,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,375
Total Expenses
$4,657
Mortgage P&I
76%
$2,566
Property Taxes
31%
$1,035
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0