Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $102k initial cash invested.
-21.73%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,331
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $3,175 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,331
Total Expenses
$3,175
Mortgage P&I
181%
$2,414
Property Taxes
18%
$244
Home Insurance
13%
$170
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0