Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.34% first-year return on $102k initial cash invested.
-9.34%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,710
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $3,508 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,508
Mortgage P&I
90%
$2,437
Property Taxes
2%
$60
Home Insurance
6%
$175
HOA
5%
$130
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0