Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $106k initial cash invested.
-15.26%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,369
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $3,722 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,369
Total Expenses
$3,722
Mortgage P&I
108%
$2,552
Property Taxes
16%
$370
Home Insurance
8%
$185
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0