Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.63% first-year return on $101k initial cash invested.
-20.63%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,121
Rent
-$1,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $3,859 expenses = $1,738 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,300
Closing costs
1%
$4,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,121
Total Expenses
$3,859
Mortgage P&I
116%
$2,458
Property Taxes
17%
$363
Home Insurance
8%
$173
HOA
15%
$314
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0