Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $101k initial cash invested.
-12.79%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$2,833
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $3,913 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$3,913
Mortgage P&I
88%
$2,490
Property Taxes
18%
$511
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0