Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $104k initial cash invested.
-18.53%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,227
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,227 income − $3,839 expenses = $1,612 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%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,227
Total Expenses
$3,839
Mortgage P&I
111%
$2,472
Property Taxes
8%
$167
Home Insurance
8%
$176
HOA
20%
$445
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0