Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $106k initial cash invested.
-7.69%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$3,119
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $3,797 expenses = $678 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%
$5,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,119
Total Expenses
$3,797
Mortgage P&I
80%
$2,493
Property Taxes
2%
$59
Home Insurance
6%
$178
HOA
8%
$256
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0