Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $106k initial cash invested.
-17.28%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,135
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $3,666 expenses = $1,531 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$3,666
Mortgage P&I
119%
$2,542
Property Taxes
18%
$388
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0