Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $104k initial cash invested.
-12.23%
Cash On Cash
4.39%
Cap Rate
0.67
DSCR
$3,087
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $4,146 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,087
Total Expenses
$4,146
Mortgage P&I
88%
$2,717
Property Taxes
15%
$454
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0