Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $106k initial cash invested.
-19.48%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$2,104
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $3,820 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$3,820
Mortgage P&I
126%
$2,657
Property Taxes
21%
$448
Home Insurance
8%
$169
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0