Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $102k initial cash invested.
-13.97%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,789
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $3,979 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,789
Total Expenses
$3,979
Mortgage P&I
86%
$2,397
Property Taxes
17%
$476
Home Insurance
7%
$182
HOA
7%
$200
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0