Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $107k initial cash invested.
-15.91%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$2,455
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $3,870 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$3,870
Mortgage P&I
105%
$2,575
Property Taxes
17%
$416
Home Insurance
7%
$177
HOA
3%
$63
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0