Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $104k initial cash invested.
-15.98%
Cash On Cash
3.25%
Cap Rate
0.52
DSCR
$3,197
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,588 expenses = $1,391 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$4,588
Mortgage P&I
81%
$2,579
Property Taxes
31%
$1,006
Home Insurance
5%
$171
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0