Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $106k initial cash invested.
-17.4%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$1,774
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $3,316 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$3,316
Mortgage P&I
156%
$2,775
Property Taxes
2%
$28
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0