Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.95% first-year return on $101k initial cash invested.
-3.95%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$3,393
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $3,727 expenses = $334 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,580
Closing costs
1%
$4,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,393
Total Expenses
$3,727
Mortgage P&I
71%
$2,421
Property Taxes
7%
$248
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0