Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.69% first-year return on $104k initial cash invested.
-8.69%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$3,134
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,890 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,134
Total Expenses
$3,890
Mortgage P&I
79%
$2,486
Property Taxes
12%
$362
Home Insurance
7%
$210
HOA
1%
$17
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0