Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $106k initial cash invested.
-6.52%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,918
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,495 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,918
Total Expenses
$4,495
Mortgage P&I
65%
$2,538
Property Taxes
19%
$761
Home Insurance
5%
$177
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0