Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $104k initial cash invested.
-15.75%
Cash On Cash
3.77%
Cap Rate
0.56
DSCR
$2,855
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $4,219 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,855
Total Expenses
$4,219
Mortgage P&I
97%
$2,775
Property Taxes
18%
$528
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0