Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $106k initial cash invested.
-15.08%
Cash On Cash
3.74%
Cap Rate
0.57
DSCR
$2,733
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $4,070 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,733
Total Expenses
$4,070
Mortgage P&I
102%
$2,777
Property Taxes
15%
$398
Home Insurance
7%
$180
HOA
0%
$4
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0