Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $107k initial cash invested.
-12.56%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$2,578
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,698 expenses = $1,120 out of pocket
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%
$5,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,578
Total Expenses
$3,698
Mortgage P&I
100%
$2,587
Property Taxes
10%
$260
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0