Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.33% first-year return on $103k initial cash invested.
-7.33%
Cash On Cash
4.54%
Cap Rate
0.8
DSCR
$3,075
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $3,705 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,075
Total Expenses
$3,705
Mortgage P&I
76%
$2,334
Property Taxes
13%
$396
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0