Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $102k initial cash invested.
-12.6%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,613
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $3,680 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$3,680
Mortgage P&I
92%
$2,408
Property Taxes
16%
$422
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0