Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $107k initial cash invested.
-15.28%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$1,941
Rent
-$1,366
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,941
Total Expenses
$3,307
Mortgage P&I
126%
$2,451
Property Taxes
8%
$160
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0