Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $104k initial cash invested.
-15.63%
Cash On Cash
3.76%
Cap Rate
0.56
DSCR
$2,724
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $4,077 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,724
Total Expenses
$4,077
Mortgage P&I
102%
$2,766
Property Taxes
16%
$431
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0