Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $107k initial cash invested.
-5.93%
Cash On Cash
5.49%
Cap Rate
0.86
DSCR
$3,261
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $3,788 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,261
Total Expenses
$3,788
Mortgage P&I
82%
$2,688
Property Taxes
2%
$74
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0