Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $103k initial cash invested.
-10.88%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$2,385
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $3,320 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,385
Total Expenses
$3,320
Mortgage P&I
104%
$2,486
Property Taxes
1%
$25
Home Insurance
7%
$173
HOA
1%
$17
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0