Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $104k initial cash invested.
-20.04%
Cash On Cash
2.38%
Cap Rate
0.38
DSCR
$2,535
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $4,271 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,535
Total Expenses
$4,271
Mortgage P&I
102%
$2,590
Property Taxes
32%
$807
Home Insurance
7%
$173
HOA
2%
$41
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0