Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.22% first-year return on $107k initial cash invested.
-1.22%
Cash On Cash
6.37%
Cap Rate
1.05
DSCR
$4,598
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $4,706 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,598
Total Expenses
$4,706
Mortgage P&I
56%
$2,572
Property Taxes
16%
$758
Home Insurance
4%
$180
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0