Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $107k initial cash invested.
-13.08%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,630
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $3,793 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,793
Mortgage P&I
97%
$2,543
Property Taxes
15%
$385
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0