Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $104k initial cash invested.
-16.81%
Cash On Cash
3.39%
Cap Rate
0.51
DSCR
$2,720
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $4,173 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$4,173
Mortgage P&I
100%
$2,712
Property Taxes
18%
$478
Home Insurance
6%
$173
HOA
4%
$103
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0