Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $102k initial cash invested.
-11.26%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$2,782
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $3,737 expenses = $955 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,737
Mortgage P&I
87%
$2,429
Property Taxes
15%
$413
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0