Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $104k initial cash invested.
-16.96%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$2,410
Rent
-$1,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,879 expenses = $1,469 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,879
Mortgage P&I
103%
$2,478
Property Taxes
25%
$602
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0