Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $101k initial cash invested.
-13.08%
Cash On Cash
3.95%
Cap Rate
0.62
DSCR
$2,770
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,868 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$3,868
Mortgage P&I
92%
$2,540
Property Taxes
16%
$437
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0