Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $104k initial cash invested.
-7.7%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,465
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,132 expenses = $667 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%
$99,020
Closing costs
1%
$4,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,465
Total Expenses
$4,132
Mortgage P&I
72%
$2,479
Property Taxes
17%
$578
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0