Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $104k initial cash invested.
-13.4%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,594
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $3,751 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,594
Total Expenses
$3,751
Mortgage P&I
96%
$2,486
Property Taxes
16%
$415
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0