Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $104k initial cash invested.
-17.26%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$1,620
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $3,115 expenses = $1,495 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$3,115
Mortgage P&I
154%
$2,497
Property Taxes
1%
$24
Home Insurance
11%
$173
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0