Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $102k initial cash invested.
-10.98%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$2,969
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,969 income − $3,901 expenses = $932 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
$2,969
Total Expenses
$3,901
Mortgage P&I
82%
$2,428
Property Taxes
18%
$532
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0