Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $104k initial cash invested.
-12.1%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$2,756
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,802 expenses = $1,046 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,820
Closing costs
1%
$4,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$3,802
Mortgage P&I
92%
$2,548
Property Taxes
13%
$362
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0