Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.4% first-year return on $103k initial cash invested.
-23.4%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$1,265
Rent
-$2,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,265 income − $3,278 expenses = $2,013 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,300
Closing costs
1%
$4,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,265
Total Expenses
$3,278
Mortgage P&I
206%
$2,606
Property Taxes
8%
$104
Home Insurance
14%
$176
HOA
5%
$64
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0