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
5.41%
Cap Rate
0.85
DSCR
$3,869
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $4,448 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,869
Total Expenses
$4,448
Mortgage P&I
68%
$2,627
Property Taxes
17%
$642
Home Insurance
5%
$174
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0