Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $101k initial cash invested.
-15.66%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$2,059
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $3,383 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,640
Closing costs
1%
$4,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,059
Total Expenses
$3,383
Mortgage P&I
120%
$2,472
Property Taxes
10%
$204
Home Insurance
8%
$171
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0