Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $103k initial cash invested.
-15.6%
Cash On Cash
3.58%
Cap Rate
0.55
DSCR
$2,513
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,857 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,440
Closing costs
1%
$4,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$3,857
Mortgage P&I
107%
$2,686
Property Taxes
11%
$286
Home Insurance
8%
$189
HOA
2%
$42
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0