Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $102k initial cash invested.
-23.8%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$1,577
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,577 income − $3,598 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,577
Total Expenses
$3,598
Mortgage P&I
163%
$2,570
Property Taxes
9%
$144
Home Insurance
11%
$173
HOA
19%
$300
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0