Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.81% first-year return on $107k initial cash invested.
-14.81%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,004
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $4,328 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$4,328
Mortgage P&I
84%
$2,531
Property Taxes
24%
$712
Home Insurance
6%
$175
HOA
4%
$130
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0