Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $105k initial cash invested.
-8.58%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$2,891
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $3,639 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$3,639
Mortgage P&I
86%
$2,482
Property Taxes
8%
$219
Home Insurance
6%
$186
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0