Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $101k initial cash invested.
-16.69%
Cash On Cash
3.57%
Cap Rate
0.53
DSCR
$2,266
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,665 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,266
Total Expenses
$3,665
Mortgage P&I
120%
$2,712
Property Taxes
9%
$196
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0