Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.09% first-year return on $106k initial cash invested.
-8.09%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$3,420
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $4,137 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,420
Total Expenses
$4,137
Mortgage P&I
74%
$2,527
Property Taxes
16%
$541
Home Insurance
5%
$180
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0