Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $103k initial cash invested.
-14.52%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,493
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $3,741 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,493
Total Expenses
$3,741
Mortgage P&I
102%
$2,544
Property Taxes
15%
$373
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0