Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $104k initial cash invested.
-15.76%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$2,197
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $3,568 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$3,568
Mortgage P&I
115%
$2,524
Property Taxes
14%
$297
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0