Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $102k initial cash invested.
-11.12%
Cash On Cash
3.82%
Cap Rate
0.66
DSCR
$2,712
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $3,659 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$3,659
Mortgage P&I
87%
$2,359
Property Taxes
13%
$342
Home Insurance
6%
$174
HOA
3%
$78
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0