Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $106k initial cash invested.
-2.2%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$4,777
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $4,972 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,777
Total Expenses
$4,972
Mortgage P&I
52%
$2,501
Property Taxes
8%
$376
Home Insurance
4%
$196
HOA
14%
$656
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0