Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $102k initial cash invested.
-19%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$1,782
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $3,395 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,782
Total Expenses
$3,395
Mortgage P&I
136%
$2,431
Property Taxes
19%
$331
Home Insurance
10%
$170
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0