Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $102k initial cash invested.
-17.17%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$2,815
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $4,277 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,815
Total Expenses
$4,277
Mortgage P&I
90%
$2,546
Property Taxes
31%
$876
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0