Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $104k initial cash invested.
-11.15%
Cash On Cash
4.19%
Cap Rate
0.67
DSCR
$2,554
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $3,520 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,998
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$3,520
Mortgage P&I
100%
$2,566
Property Taxes
3%
$77
Home Insurance
7%
$173
HOA
2%
$40
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0