Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $103k initial cash invested.
-11.94%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$2,707
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,707 income − $3,735 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,707
Total Expenses
$3,735
Mortgage P&I
93%
$2,518
Property Taxes
12%
$319
Home Insurance
6%
$175
HOA
1%
$20
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0