Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $106k initial cash invested.
-7.04%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$3,319
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,319 income − $3,943 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,319
Total Expenses
$3,943
Mortgage P&I
74%
$2,472
Property Taxes
13%
$426
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0