Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $106k initial cash invested.
-14.49%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,542
Rent
-$1,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $3,817 expenses = $1,275 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,542
Total Expenses
$3,817
Mortgage P&I
100%
$2,534
Property Taxes
17%
$436
Home Insurance
7%
$182
HOA
0%
$4
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0