Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $104k initial cash invested.
-4.97%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$3,976
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $4,407 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,976
Total Expenses
$4,407
Mortgage P&I
65%
$2,571
Property Taxes
15%
$581
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0