Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.65% first-year return on $103k initial cash invested.
-6.65%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$3,459
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $4,032 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,500
Closing costs
1%
$4,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,459
Total Expenses
$4,032
Mortgage P&I
72%
$2,484
Property Taxes
14%
$476
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0