Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $106k initial cash invested.
-9.61%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$3,126
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $3,978 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,126
Total Expenses
$3,978
Mortgage P&I
83%
$2,584
Property Taxes
13%
$406
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0