Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.39% first-year return on $102k initial cash invested.
-14.39%
Cash On Cash
3.87%
Cap Rate
0.59
DSCR
$2,396
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $3,623 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,440
Closing costs
1%
$4,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$3,623
Mortgage P&I
112%
$2,677
Property Taxes
6%
$147
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0