Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.27% first-year return on $104k initial cash invested.
-14.27%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$2,430
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $3,670 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$3,670
Mortgage P&I
99%
$2,410
Property Taxes
19%
$452
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0