Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $106k initial cash invested.
-11.55%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,963
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,963 income − $3,987 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,963
Total Expenses
$3,987
Mortgage P&I
86%
$2,551
Property Taxes
16%
$484
Home Insurance
6%
$182
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0