Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $103k initial cash invested.
-18.99%
Cash On Cash
2.79%
Cap Rate
0.43
DSCR
$1,871
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $3,499 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,990
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$3,499
Mortgage P&I
143%
$2,674
Property Taxes
9%
$166
Home Insurance
9%
$172
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0