Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $102k initial cash invested.
-8.14%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$3,260
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,952 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$3,952
Mortgage P&I
77%
$2,517
Property Taxes
13%
$415
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0