Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.48% first-year return on $102k initial cash invested.
-23.48%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$1,301
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $3,294 expenses = $1,993 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,301
Total Expenses
$3,294
Mortgage P&I
187%
$2,434
Property Taxes
27%
$352
Home Insurance
13%
$170
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0