Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $104k initial cash invested.
-6.25%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$3,628
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $4,172 expenses = $544 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,628
Total Expenses
$4,172
Mortgage P&I
68%
$2,471
Property Taxes
12%
$451
Home Insurance
5%
$164
HOA
4%
$143
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0