Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.71% first-year return on $103k initial cash invested.
-9.71%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$3,309
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $4,142 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,080
Closing costs
1%
$4,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,309
Total Expenses
$4,142
Mortgage P&I
75%
$2,488
Property Taxes
19%
$624
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$199
Maintenance
5%
$165
Other
0%
$0