Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $106k initial cash invested.
-20.31%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$2,205
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,205 income − $4,002 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$4,002
Mortgage P&I
127%
$2,791
Property Taxes
17%
$382
Home Insurance
9%
$192
HOA
3%
$65
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0