Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $107k initial cash invested.
-15.27%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$2,611
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $3,976 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$3,976
Mortgage P&I
99%
$2,592
Property Taxes
20%
$524
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0