Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $101k initial cash invested.
-17.34%
Cash On Cash
3.09%
Cap Rate
0.48
DSCR
$1,972
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $3,425 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,972
Total Expenses
$3,425
Mortgage P&I
131%
$2,586
Property Taxes
8%
$158
Home Insurance
9%
$168
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0