Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $107k initial cash invested.
-19.04%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$2,205
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $3,904 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$3,904
Mortgage P&I
121%
$2,678
Property Taxes
22%
$476
Home Insurance
8%
$178
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0