Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $104k initial cash invested.
-15.24%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$1,965
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $3,285 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,965
Total Expenses
$3,285
Mortgage P&I
125%
$2,460
Property Taxes
7%
$142
Home Insurance
9%
$173
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0