Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $106k initial cash invested.
-10.87%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$3,093
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $4,053 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,093
Total Expenses
$4,053
Mortgage P&I
84%
$2,597
Property Taxes
16%
$488
Home Insurance
5%
$163
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0