Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $102k initial cash invested.
-13.87%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$2,679
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $3,859 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,679
Total Expenses
$3,859
Mortgage P&I
88%
$2,362
Property Taxes
23%
$614
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0