Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $100k initial cash invested.
-18.71%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$1,659
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $3,220 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$3,220
Mortgage P&I
148%
$2,455
Property Taxes
10%
$158
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0