Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $100k initial cash invested.
-15.29%
Cash On Cash
3.41%
Cap Rate
0.54
DSCR
$2,292
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $3,572 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,680
Closing costs
1%
$4,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$3,572
Mortgage P&I
110%
$2,525
Property Taxes
12%
$266
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0