Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $104k initial cash invested.
-12.62%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,576
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $3,667 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,576
Total Expenses
$3,667
Mortgage P&I
98%
$2,530
Property Taxes
14%
$354
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0