Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $104k initial cash invested.
-10.13%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$3,092
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,969 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,092
Total Expenses
$3,969
Mortgage P&I
81%
$2,511
Property Taxes
15%
$478
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0