Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $104k initial cash invested.
-12.39%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$2,737
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,737 income − $3,808 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,800
Closing costs
1%
$4,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,737
Total Expenses
$3,808
Mortgage P&I
99%
$2,718
Property Taxes
7%
$205
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0