Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $104k initial cash invested.
-15.7%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$1,975
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $3,332 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$3,332
Mortgage P&I
127%
$2,501
Property Taxes
7%
$142
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0