Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $102k initial cash invested.
-17.4%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$3,035
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $4,514 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,120
Closing costs
1%
$4,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,035
Total Expenses
$4,514
Mortgage P&I
88%
$2,660
Property Taxes
28%
$854
Home Insurance
6%
$180
HOA
1%
$30
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0