Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.4% first-year return on $104k initial cash invested.
-0.4%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$5,370
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $5,405 expenses = $35 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
$5,370
Total Expenses
$5,405
Mortgage P&I
46%
$2,483
Property Taxes
9%
$483
Home Insurance
3%
$173
HOA
16%
$871
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0