Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.7% first-year return on $101k initial cash invested.
-9.7%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$3,149
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,149 income − $3,964 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,149
Total Expenses
$3,964
Mortgage P&I
78%
$2,448
Property Taxes
17%
$530
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0