Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $104k initial cash invested.
-18.12%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$2,288
Rent
-$1,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $3,863 expenses = $1,575 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,320
Closing costs
1%
$4,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,288
Total Expenses
$3,863
Mortgage P&I
107%
$2,441
Property Taxes
26%
$601
Home Insurance
8%
$177
HOA
2%
$50
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0