Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $107k initial cash invested.
-14.45%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,438
Rent
-$1,289
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,438
Total Expenses
$3,727
Mortgage P&I
106%
$2,578
Property Taxes
14%
$337
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0