Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $103k initial cash invested.
-19.13%
Cash On Cash
2.81%
Cap Rate
0.43
DSCR
$2,141
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $3,778 expenses = $1,637 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,780
Closing costs
1%
$4,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$3,778
Mortgage P&I
125%
$2,674
Property Taxes
17%
$373
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0