Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $106k initial cash invested.
-15.43%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$2,384
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $3,743 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,384
Total Expenses
$3,743
Mortgage P&I
103%
$2,460
Property Taxes
18%
$424
Home Insurance
9%
$210
HOA
1%
$30
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0