Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $101k initial cash invested.
-8.41%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$2,850
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $3,558 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,180
Closing costs
1%
$4,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$3,558
Mortgage P&I
87%
$2,473
Property Taxes
5%
$154
Home Insurance
6%
$172
HOA
1%
$19
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0