Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $103k initial cash invested.
-1.76%
Cash On Cash
6.24%
Cap Rate
1.02
DSCR
$3,957
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $4,108 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,957
Total Expenses
$4,108
Mortgage P&I
63%
$2,506
Property Taxes
10%
$398
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0