Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $102k initial cash invested.
-20.22%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,617
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,617 income − $4,335 expenses = $1,718 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%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,617
Total Expenses
$4,335
Mortgage P&I
92%
$2,419
Property Taxes
26%
$691
Home Insurance
7%
$171
HOA
14%
$373
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0