Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $102k initial cash invested.
-20.74%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$2,457
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $4,214 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,800
Closing costs
1%
$4,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$4,214
Mortgage P&I
102%
$2,499
Property Taxes
35%
$864
Home Insurance
7%
$169
HOA
2%
$43
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0