Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $104k initial cash invested.
-19.78%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$2,696
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $4,405 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,696
Total Expenses
$4,405
Mortgage P&I
100%
$2,684
Property Taxes
31%
$844
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0