Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $104k initial cash invested.
-12.13%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$3,169
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $4,219 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,169
Total Expenses
$4,219
Mortgage P&I
80%
$2,525
Property Taxes
22%
$696
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0