Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $103k initial cash invested.
-18.05%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$2,263
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $3,811 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$3,811
Mortgage P&I
114%
$2,573
Property Taxes
21%
$478
Home Insurance
8%
$172
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0