Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $104k initial cash invested.
-10.79%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$2,640
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $3,575 expenses = $935 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%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$3,575
Mortgage P&I
96%
$2,542
Property Taxes
5%
$142
Home Insurance
7%
$173
HOA
1%
$32
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0