Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.92% first-year return on $107k initial cash invested.
-8.92%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,971
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$3,767
Mortgage P&I
86%
$2,546
Property Taxes
9%
$280
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0