Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $104k initial cash invested.
-12.69%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,116
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $4,213 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,116
Total Expenses
$4,213
Mortgage P&I
79%
$2,465
Property Taxes
24%
$762
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0