Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.19% first-year return on $101k initial cash invested.
-11.19%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,333
Rent
-$940
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,333
Total Expenses
$3,273
Mortgage P&I
103%
$2,400
Property Taxes
4%
$98
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0