Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.58% first-year return on $102k initial cash invested.
-8.58%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$3,279
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,006 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,800
Closing costs
1%
$4,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,279
Total Expenses
$4,006
Mortgage P&I
72%
$2,347
Property Taxes
19%
$631
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0