Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $101k initial cash invested.
-9.03%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$3,487
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $4,247 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,487
Total Expenses
$4,247
Mortgage P&I
70%
$2,428
Property Taxes
21%
$749
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0