Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $101k initial cash invested.
-8.1%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$2,649
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $3,332 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$3,332
Mortgage P&I
89%
$2,357
Property Taxes
5%
$123
Home Insurance
6%
$161
HOA
0%
$3
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0