Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $104k initial cash invested.
-14.78%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$2,621
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,621 income − $3,902 expenses = $1,281 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%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,621
Total Expenses
$3,902
Mortgage P&I
94%
$2,470
Property Taxes
22%
$576
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0