Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $107k initial cash invested.
-10.71%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$2,799
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $3,755 expenses = $956 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,799
Total Expenses
$3,755
Mortgage P&I
89%
$2,502
Property Taxes
12%
$328
Home Insurance
6%
$178
HOA
1%
$19
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0