Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.75% first-year return on $104k initial cash invested.
-2.75%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$3,763
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $4,001 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,763
Total Expenses
$4,001
Mortgage P&I
65%
$2,463
Property Taxes
10%
$385
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0