Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.13% first-year return on $102k initial cash invested.
-9.13%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$3,160
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,937 expenses = $777 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%
$97,280
Closing costs
1%
$4,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$3,937
Mortgage P&I
77%
$2,447
Property Taxes
16%
$496
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0