Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.84% first-year return on $100k initial cash invested.
-23.84%
Cash On Cash
1.93%
Cap Rate
0.29
DSCR
$1,839
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $3,828 expenses = $1,989 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,360
Closing costs
1%
$4,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,839
Total Expenses
$3,828
Mortgage P&I
145%
$2,664
Property Taxes
27%
$499
Home Insurance
9%
$170
HOA
1%
$17
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0