Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $101k initial cash invested.
-21.85%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$1,812
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $3,647 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,812
Total Expenses
$3,647
Mortgage P&I
135%
$2,453
Property Taxes
18%
$319
Home Insurance
9%
$168
HOA
13%
$235
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0