Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $104k initial cash invested.
-10.96%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$3,049
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,998 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,960
Closing costs
1%
$4,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,049
Total Expenses
$3,998
Mortgage P&I
80%
$2,453
Property Taxes
19%
$578
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0