Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $102k initial cash invested.
-12.5%
Cash On Cash
4.16%
Cap Rate
0.64
DSCR
$2,699
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $3,757 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,700
Closing costs
1%
$4,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$3,757
Mortgage P&I
96%
$2,598
Property Taxes
9%
$254
Home Insurance
6%
$170
HOA
1%
$33
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0