Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.97% first-year return on $106k initial cash invested.
-8.97%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,897
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $3,690 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,897
Total Expenses
$3,690
Mortgage P&I
86%
$2,487
Property Taxes
8%
$226
Home Insurance
6%
$177
HOA
2%
$46
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0