Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $104k initial cash invested.
-16.98%
Cash On Cash
3.21%
Cap Rate
0.5
DSCR
$2,512
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $3,990 expenses = $1,478 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$3,990
Mortgage P&I
107%
$2,681
Property Taxes
19%
$481
Home Insurance
7%
$174
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0