Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $106k initial cash invested.
-10.49%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$2,971
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,971 income − $3,893 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$100k
Closing costs
1%
$5,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,971
Total Expenses
$3,893
Mortgage P&I
86%
$2,548
Property Taxes
13%
$394
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0