Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $104k initial cash invested.
-11.32%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$2,750
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $3,731 expenses = $981 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%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$3,731
Mortgage P&I
91%
$2,503
Property Taxes
12%
$339
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0