Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $106k initial cash invested.
-17.96%
Cash On Cash
3.09%
Cap Rate
0.47
DSCR
$2,368
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $3,952 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,368
Total Expenses
$3,952
Mortgage P&I
117%
$2,762
Property Taxes
16%
$389
Home Insurance
8%
$186
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0