Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.56% first-year return on $102k initial cash invested.
-22.56%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,080
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $3,996 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$3,996
Mortgage P&I
115%
$2,400
Property Taxes
42%
$877
Home Insurance
9%
$178
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0