Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $100k initial cash invested.
-14.9%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,085
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $3,331 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,085
Total Expenses
$3,331
Mortgage P&I
112%
$2,338
Property Taxes
13%
$281
Home Insurance
8%
$171
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0