Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $107k initial cash invested.
-9.66%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$2,927
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $3,786 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,927
Total Expenses
$3,786
Mortgage P&I
86%
$2,527
Property Taxes
11%
$320
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0