Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $100k initial cash invested.
-18.67%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$1,852
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $3,410 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,380
Closing costs
1%
$4,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,852
Total Expenses
$3,410
Mortgage P&I
128%
$2,366
Property Taxes
21%
$387
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0