Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $102k initial cash invested.
-8.7%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$3,395
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,395 income − $4,135 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,240
Closing costs
1%
$4,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,395
Total Expenses
$4,135
Mortgage P&I
73%
$2,466
Property Taxes
18%
$615
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0