Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $107k initial cash invested.
-12.73%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$2,588
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $3,727 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,588
Total Expenses
$3,727
Mortgage P&I
99%
$2,560
Property Taxes
12%
$309
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0