Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.46% first-year return on $104k initial cash invested.
-4.46%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$3,577
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,577
Total Expenses
$3,964
Mortgage P&I
69%
$2,485
Property Taxes
10%
$370
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0