Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $102k initial cash invested.
-18.82%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$1,988
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $3,580 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,700
Closing costs
1%
$4,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,988
Total Expenses
$3,580
Mortgage P&I
122%
$2,432
Property Taxes
19%
$384
Home Insurance
12%
$248
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0