Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $106k initial cash invested.
-10.85%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,836
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $3,796 expenses = $960 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%
$5,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,836
Total Expenses
$3,796
Mortgage P&I
90%
$2,549
Property Taxes
11%
$325
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0