Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.81% first-year return on $106k initial cash invested.
-4.81%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$3,492
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $3,918 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,492
Total Expenses
$3,918
Mortgage P&I
72%
$2,516
Property Taxes
7%
$230
Home Insurance
6%
$198
HOA
2%
$65
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0