Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $102k initial cash invested.
-13.86%
Cash On Cash
3.8%
Cap Rate
0.59
DSCR
$2,465
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $3,642 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,020
Closing costs
1%
$4,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,465
Total Expenses
$3,642
Mortgage P&I
105%
$2,592
Property Taxes
10%
$235
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0