Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $104k initial cash invested.
-13.63%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$2,392
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $3,573 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,392
Total Expenses
$3,573
Mortgage P&I
106%
$2,524
Property Taxes
9%
$220
Home Insurance
7%
$173
HOA
1%
$33
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0