Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.85% first-year return on $103k initial cash invested.
-1.85%
Cash On Cash
5.98%
Cap Rate
1.01
DSCR
$3,671
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,671 income − $3,830 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,060
Closing costs
1%
$4,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,671
Total Expenses
$3,830
Mortgage P&I
66%
$2,420
Property Taxes
8%
$280
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0