Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $106k initial cash invested.
-9.21%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$3,158
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,968 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$100k
Closing costs
1%
$5,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,158
Total Expenses
$3,968
Mortgage P&I
81%
$2,562
Property Taxes
13%
$422
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0