Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $104k initial cash invested.
-15.75%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$1,888
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $3,252 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,888
Total Expenses
$3,252
Mortgage P&I
133%
$2,520
Property Taxes
4%
$69
Home Insurance
9%
$173
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0