Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $101k initial cash invested.
-25.52%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$1,036
Rent
-$2,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,036 income − $3,183 expenses = $2,147 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,036
Total Expenses
$3,183
Mortgage P&I
233%
$2,414
Property Taxes
31%
$324
Home Insurance
17%
$175
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0