Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $101k initial cash invested.
-18.52%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$2,307
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,871 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,520
Closing costs
1%
$4,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,307
Total Expenses
$3,871
Mortgage P&I
109%
$2,511
Property Taxes
25%
$586
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0