Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.57% first-year return on $104k initial cash invested.
-22.57%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$1,690
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $3,645 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,690
Total Expenses
$3,645
Mortgage P&I
146%
$2,468
Property Taxes
33%
$566
Home Insurance
10%
$173
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0