Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $104k initial cash invested.
-13.18%
Cash On Cash
3.94%
Cap Rate
0.62
DSCR
$2,490
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $3,628 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,680
Closing costs
1%
$4,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$3,628
Mortgage P&I
106%
$2,636
Property Taxes
5%
$133
Home Insurance
7%
$175
HOA
2%
$38
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0