Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $102k initial cash invested.
-21.47%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,170
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $4,001 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,480
Closing costs
1%
$4,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$4,001
Mortgage P&I
111%
$2,413
Property Taxes
39%
$850
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0