Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $106k initial cash invested.
-8.36%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$3,580
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,317 expenses = $737 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%
$5,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$4,317
Mortgage P&I
72%
$2,582
Property Taxes
17%
$626
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0