Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.32% first-year return on $103k initial cash invested.
-9.32%
Cash On Cash
4.78%
Cap Rate
0.75
DSCR
$3,307
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $4,106 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,307
Total Expenses
$4,106
Mortgage P&I
78%
$2,586
Property Taxes
15%
$486
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0