Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.62% first-year return on $101k initial cash invested.
-8.62%
Cash On Cash
4.78%
Cap Rate
0.77
DSCR
$3,334
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $4,062 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,334
Total Expenses
$4,062
Mortgage P&I
74%
$2,483
Property Taxes
16%
$542
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0