Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.69% first-year return on $103k initial cash invested.
-13.69%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$2,663
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $3,840 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,280
Closing costs
1%
$4,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,663
Total Expenses
$3,840
Mortgage P&I
96%
$2,547
Property Taxes
17%
$440
Home Insurance
6%
$161
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0