Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $101k initial cash invested.
-18.87%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,735
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,735 income − $3,320 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,735
Total Expenses
$3,320
Mortgage P&I
140%
$2,427
Property Taxes
16%
$273
Home Insurance
10%
$168
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0