Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $104k initial cash invested.
-19.95%
Cash On Cash
2.87%
Cap Rate
0.43
DSCR
$2,636
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $4,365 expenses = $1,729 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%
$99,040
Closing costs
1%
$4,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,636
Total Expenses
$4,365
Mortgage P&I
106%
$2,783
Property Taxes
27%
$721
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0