Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.3% first-year return on $102k initial cash invested.
-5.3%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$3,530
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,979 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,530
Total Expenses
$3,979
Mortgage P&I
70%
$2,482
Property Taxes
12%
$411
Home Insurance
5%
$169
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0