Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $101k initial cash invested.
-14.17%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$2,343
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $3,534 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,080
Closing costs
1%
$4,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,343
Total Expenses
$3,534
Mortgage P&I
103%
$2,403
Property Taxes
12%
$277
Home Insurance
7%
$170
HOA
3%
$75
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0