Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $103k initial cash invested.
-12.3%
Cash On Cash
4.07%
Cap Rate
0.65
DSCR
$2,887
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $3,946 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,420
Closing costs
1%
$4,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,887
Total Expenses
$3,946
Mortgage P&I
90%
$2,585
Property Taxes
11%
$312
Home Insurance
8%
$228
HOA
2%
$71
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0