Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $103k initial cash invested.
-9.16%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$3,007
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $3,795 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,360
Closing costs
1%
$4,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,007
Total Expenses
$3,795
Mortgage P&I
81%
$2,436
Property Taxes
13%
$384
Home Insurance
5%
$163
HOA
1%
$31
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0