Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $106k initial cash invested.
-10.69%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,211
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $4,157 expenses = $946 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%
$5,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,211
Total Expenses
$4,157
Mortgage P&I
79%
$2,543
Property Taxes
19%
$594
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0