Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.07% first-year return on $106k initial cash invested.
-26.07%
Cash On Cash
1.04%
Cap Rate
0.16
DSCR
$1,444
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $3,750 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,444
Total Expenses
$3,750
Mortgage P&I
185%
$2,670
Property Taxes
37%
$532
Home Insurance
12%
$173
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0