Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $101k initial cash invested.
-18.11%
Cash On Cash
3.05%
Cap Rate
0.46
DSCR
$2,283
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $3,803 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,920
Closing costs
1%
$4,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,283
Total Expenses
$3,803
Mortgage P&I
115%
$2,626
Property Taxes
15%
$351
Home Insurance
8%
$191
HOA
2%
$42
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0