Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.2% first-year return on $101k initial cash invested.
-8.2%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$2,672
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,672
Total Expenses
$3,361
Mortgage P&I
88%
$2,347
Property Taxes
6%
$151
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0