Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.61% first-year return on $102k initial cash invested.
-23.61%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$1,291
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,291 income − $3,295 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,291
Total Expenses
$3,295
Mortgage P&I
192%
$2,477
Property Taxes
24%
$312
Home Insurance
13%
$170
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$77
Maintenance
5%
$65
Other
0%
$0