Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.39% first-year return on $106k initial cash invested.
-1.39%
Cash On Cash
6.34%
Cap Rate
1.02
DSCR
$3,710
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,833 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$3,833
Mortgage P&I
70%
$2,603
Property Taxes
3%
$124
Home Insurance
4%
$140
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0