Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $101k initial cash invested.
-11.05%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$3,208
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $4,142 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,560
Closing costs
1%
$4,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,208
Total Expenses
$4,142
Mortgage P&I
74%
$2,359
Property Taxes
24%
$780
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0