Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $104k initial cash invested.
-4.48%
Cash On Cash
5.67%
Cap Rate
0.93
DSCR
$4,222
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $4,609 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,720
Closing costs
1%
$4,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,222
Total Expenses
$4,609
Mortgage P&I
59%
$2,510
Property Taxes
14%
$575
Home Insurance
4%
$177
HOA
6%
$250
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0