Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $102k initial cash invested.
-16.87%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$2,926
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $4,356 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,926
Total Expenses
$4,356
Mortgage P&I
81%
$2,379
Property Taxes
26%
$750
Home Insurance
6%
$166
HOA
10%
$300
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0