Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $106k initial cash invested.
-6.11%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$4,031
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $4,570 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,031
Total Expenses
$4,570
Mortgage P&I
62%
$2,507
Property Taxes
6%
$255
Home Insurance
5%
$184
HOA
14%
$575
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0