Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $104k initial cash invested.
-11.68%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$3,230
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $4,244 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,244
Mortgage P&I
79%
$2,537
Property Taxes
21%
$691
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0