Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.39% first-year return on $104k initial cash invested.
-5.39%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$3,346
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,346 income − $3,815 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,380
Closing costs
1%
$4,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,346
Total Expenses
$3,815
Mortgage P&I
73%
$2,451
Property Taxes
9%
$316
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0