Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $101k initial cash invested.
-10.99%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$2,924
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,848 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,100
Closing costs
1%
$4,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$3,848
Mortgage P&I
88%
$2,559
Property Taxes
12%
$355
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0