Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $104k initial cash invested.
-7.69%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,205
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $3,872 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,160
Closing costs
1%
$4,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,205
Total Expenses
$3,872
Mortgage P&I
78%
$2,491
Property Taxes
12%
$374
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0