Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $103k initial cash invested.
-13.68%
Cash On Cash
4.44%
Cap Rate
0.64
DSCR
$3,032
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $4,205 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,032
Total Expenses
$4,205
Mortgage P&I
94%
$2,835
Property Taxes
7%
$227
Home Insurance
6%
$172
HOA
6%
$182
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0