Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $103k initial cash invested.
-10.07%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$2,942
Rent
-$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $3,808 expenses = $866 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,942
Total Expenses
$3,808
Mortgage P&I
82%
$2,414
Property Taxes
15%
$454
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0