Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.65% first-year return on $107k initial cash invested.
-2.65%
Cash On Cash
5.93%
Cap Rate
0.98
DSCR
$3,918
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,154 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,918
Total Expenses
$4,154
Mortgage P&I
65%
$2,555
Property Taxes
10%
$402
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0