Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $102k initial cash invested.
-17.11%
Cash On Cash
3.37%
Cap Rate
0.51
DSCR
$2,498
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $3,949 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,920
Closing costs
1%
$4,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,498
Total Expenses
$3,949
Mortgage P&I
108%
$2,688
Property Taxes
17%
$436
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0