Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.6% first-year return on $104k initial cash invested.
-10.6%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$3,238
Rent
-$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $4,161 expenses = $923 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,238
Total Expenses
$4,161
Mortgage P&I
76%
$2,467
Property Taxes
21%
$677
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0