Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.55% first-year return on $104k initial cash invested.
-8.55%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,996
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,737 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,996
Total Expenses
$3,737
Mortgage P&I
84%
$2,504
Property Taxes
9%
$275
Home Insurance
6%
$178
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0