Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.45% first-year return on $107k initial cash invested.
-15.45%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$2,207
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $3,580 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,207
Total Expenses
$3,580
Mortgage P&I
115%
$2,528
Property Taxes
14%
$299
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0