Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $101k initial cash invested.
-13.09%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,616
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $3,718 expenses = $1,102 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,200
Closing costs
1%
$4,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,616
Total Expenses
$3,718
Mortgage P&I
92%
$2,417
Property Taxes
12%
$315
Home Insurance
7%
$185
HOA
5%
$120
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0