Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $106k initial cash invested.
-16.46%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,252
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $3,704 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,252
Total Expenses
$3,704
Mortgage P&I
112%
$2,532
Property Taxes
16%
$371
Home Insurance
10%
$215
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0