Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $104k initial cash invested.
-13.32%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$2,837
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $3,990 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,940
Closing costs
1%
$4,947
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,837
Total Expenses
$3,990
Mortgage P&I
90%
$2,548
Property Taxes
16%
$457
Home Insurance
6%
$175
HOA
3%
$72
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0