Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $102k initial cash invested.
-11.25%
Cash On Cash
4.43%
Cap Rate
0.7
DSCR
$3,490
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $4,447 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$4,447
Mortgage P&I
74%
$2,576
Property Taxes
23%
$793
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0