Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.42% first-year return on $106k initial cash invested.
-10.42%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$2,666
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,584 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,666
Total Expenses
$3,584
Mortgage P&I
96%
$2,566
Property Taxes
3%
$79
Home Insurance
7%
$182
HOA
2%
$64
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0