Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $101k initial cash invested.
-15.32%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,375
Rent
-$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $3,662 expenses = $1,287 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,375
Total Expenses
$3,662
Mortgage P&I
104%
$2,459
Property Taxes
17%
$413
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0