Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $105k initial cash invested.
-8.03%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$3,257
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $3,956 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,257
Total Expenses
$3,956
Mortgage P&I
75%
$2,435
Property Taxes
15%
$499
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0