Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $101k initial cash invested.
-16.63%
Cash On Cash
3.07%
Cap Rate
0.49
DSCR
$2,288
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,288 income − $3,685 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,288
Total Expenses
$3,685
Mortgage P&I
110%
$2,512
Property Taxes
18%
$411
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0