Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $101k initial cash invested.
-15.58%
Cash On Cash
3.73%
Cap Rate
0.56
DSCR
$2,998
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $4,310 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$4,310
Mortgage P&I
89%
$2,658
Property Taxes
23%
$699
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0