Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $101k initial cash invested.
-18.32%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,390
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $3,929 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,929
Mortgage P&I
102%
$2,433
Property Taxes
29%
$689
Home Insurance
7%
$170
HOA
1%
$15
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0