Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $106k initial cash invested.
-14.5%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,628
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $3,909 expenses = $1,281 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%
$5,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,628
Total Expenses
$3,909
Mortgage P&I
96%
$2,519
Property Taxes
20%
$529
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0