Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $104k initial cash invested.
-12.23%
Cash On Cash
4.3%
Cap Rate
0.66
DSCR
$3,007
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $4,071 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,007
Total Expenses
$4,071
Mortgage P&I
90%
$2,697
Property Taxes
14%
$418
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0