Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.04% first-year return on $102k initial cash invested.
-11.04%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$2,647
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $3,581 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,647
Total Expenses
$3,581
Mortgage P&I
89%
$2,344
Property Taxes
14%
$374
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0