Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.9% first-year return on $102k initial cash invested.
-0.9%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$4,776
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $4,852 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,776
Total Expenses
$4,852
Mortgage P&I
51%
$2,455
Property Taxes
9%
$450
Home Insurance
4%
$175
HOA
11%
$529
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0