Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $101k initial cash invested.
-14.52%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$2,734
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $3,951 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,760
Closing costs
1%
$4,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,734
Total Expenses
$3,951
Mortgage P&I
87%
$2,384
Property Taxes
25%
$688
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0