Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.45% first-year return on $106k initial cash invested.
-12.45%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$2,468
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,568 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,468
Total Expenses
$3,568
Mortgage P&I
103%
$2,538
Property Taxes
8%
$209
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0