Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.16% first-year return on $102k initial cash invested.
-3.16%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$3,536
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,805 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,536
Total Expenses
$3,805
Mortgage P&I
68%
$2,421
Property Taxes
8%
$289
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0