Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $101k initial cash invested.
-12.81%
Cash On Cash
3.89%
Cap Rate
0.62
DSCR
$2,682
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $3,757 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,880
Closing costs
1%
$4,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$3,757
Mortgage P&I
93%
$2,495
Property Taxes
15%
$397
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0