Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $104k initial cash invested.
-8.69%
Cash On Cash
4.81%
Cap Rate
0.77
DSCR
$3,025
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,025 income − $3,778 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,025
Total Expenses
$3,778
Mortgage P&I
85%
$2,585
Property Taxes
8%
$234
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0