Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $103k initial cash invested.
-15.48%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$2,064
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $3,393 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,140
Closing costs
1%
$4,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,064
Total Expenses
$3,393
Mortgage P&I
119%
$2,466
Property Taxes
10%
$198
Home Insurance
8%
$175
HOA
1%
$18
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0