Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $103k initial cash invested.
-14.75%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,167
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,167 income − $3,437 expenses = $1,270 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,167
Total Expenses
$3,437
Mortgage P&I
113%
$2,445
Property Taxes
9%
$198
Home Insurance
8%
$172
HOA
3%
$59
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0