Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $102k initial cash invested.
-13.74%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$2,609
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $3,778 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,220
Closing costs
1%
$4,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,609
Total Expenses
$3,778
Mortgage P&I
94%
$2,449
Property Taxes
18%
$476
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0