Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $102k initial cash invested.
-19.55%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$1,309
Rent
-$1,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $2,972 expenses = $1,663 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%
$97,220
Closing costs
1%
$4,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,309
Total Expenses
$2,972
Mortgage P&I
184%
$2,410
Property Taxes
8%
$107
Home Insurance
9%
$115
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$79
Maintenance
5%
$65
Other
0%
$0