Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $103k initial cash invested.
-12.17%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$2,716
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $3,765 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,520
Closing costs
1%
$4,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,716
Total Expenses
$3,765
Mortgage P&I
94%
$2,560
Property Taxes
12%
$326
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0