Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.55% first-year return on $102k initial cash invested.
-9.55%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$3,206
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $4,021 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,520
Closing costs
1%
$4,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,206
Total Expenses
$4,021
Mortgage P&I
75%
$2,406
Property Taxes
19%
$607
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0