Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.29% first-year return on $106k initial cash invested.
-5.29%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$3,350
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $3,817 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$3,817
Mortgage P&I
76%
$2,562
Property Taxes
6%
$205
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0