Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $106k initial cash invested.
-19.29%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$1,863
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $3,563 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,863
Total Expenses
$3,563
Mortgage P&I
138%
$2,571
Property Taxes
17%
$324
Home Insurance
10%
$184
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0