Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $106k initial cash invested.
-11.62%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$3,518
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $4,549 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,518
Total Expenses
$4,549
Mortgage P&I
79%
$2,793
Property Taxes
13%
$453
Home Insurance
5%
$184
HOA
6%
$204
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0