Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $101k initial cash invested.
-14.62%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$2,538
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $3,767 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,060
Closing costs
1%
$4,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$3,767
Mortgage P&I
101%
$2,555
Property Taxes
12%
$303
Home Insurance
7%
$173
HOA
3%
$76
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0