Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $101k initial cash invested.
-22.38%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$1,239
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $3,119 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,239
Total Expenses
$3,119
Mortgage P&I
190%
$2,351
Property Taxes
22%
$278
Home Insurance
14%
$168
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0