Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.29% first-year return on $101k initial cash invested.
-17.29%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$2,968
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,420 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,968
Total Expenses
$4,420
Mortgage P&I
82%
$2,447
Property Taxes
31%
$934
Home Insurance
6%
$168
HOA
3%
$100
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0