Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.83% first-year return on $103k initial cash invested.
-12.83%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$2,801
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $3,907 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,520
Closing costs
1%
$4,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,801
Total Expenses
$3,907
Mortgage P&I
88%
$2,459
Property Taxes
19%
$545
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0