Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.53% first-year return on $103k initial cash invested.
-7.53%
Cash On Cash
5.53%
Cap Rate
0.84
DSCR
$4,079
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,079 income − $4,726 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,160
Closing costs
1%
$4,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,079
Total Expenses
$4,726
Mortgage P&I
66%
$2,703
Property Taxes
19%
$787
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0