Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $102k initial cash invested.
-13.15%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$3,172
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $4,294 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,172
Total Expenses
$4,294
Mortgage P&I
81%
$2,585
Property Taxes
22%
$709
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0