Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.04% first-year return on $107k initial cash invested.
-10.04%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$2,714
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$5,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,714
Total Expenses
$3,611
Mortgage P&I
93%
$2,516
Property Taxes
8%
$205
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0