Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.59% first-year return on $106k initial cash invested.
-24.59%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$1,666
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $3,837 expenses = $2,171 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,666
Total Expenses
$3,837
Mortgage P&I
161%
$2,687
Property Taxes
32%
$531
Home Insurance
11%
$186
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0