Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.18% first-year return on $101k initial cash invested.
-16.18%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,642
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $4,007 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$4,007
Mortgage P&I
92%
$2,419
Property Taxes
27%
$726
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0