Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $103k initial cash invested.
-13.55%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$3,050
Rent
-$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $4,212 expenses = $1,162 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$4,212
Mortgage P&I
82%
$2,486
Property Taxes
25%
$762
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0