Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $102k initial cash invested.
-11.41%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$2,647
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,617 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,647
Total Expenses
$3,617
Mortgage P&I
91%
$2,408
Property Taxes
13%
$349
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0