Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.66% first-year return on $104k initial cash invested.
-6.66%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,317
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $3,892 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,740
Closing costs
1%
$4,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$3,892
Mortgage P&I
75%
$2,496
Property Taxes
11%
$358
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0