Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $101k initial cash invested.
-17.69%
Cash On Cash
2.72%
Cap Rate
0.44
DSCR
$2,274
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $3,757 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,274
Total Expenses
$3,757
Mortgage P&I
108%
$2,453
Property Taxes
24%
$545
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0