Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $100k initial cash invested.
-21.18%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$1,859
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $3,629 expenses = $1,770 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,500
Closing costs
1%
$4,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$3,629
Mortgage P&I
132%
$2,455
Property Taxes
24%
$439
Home Insurance
9%
$171
HOA
4%
$80
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0