Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.33% first-year return on $101k initial cash invested.
-3.33%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$3,831
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $4,111 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,831
Total Expenses
$4,111
Mortgage P&I
64%
$2,448
Property Taxes
13%
$498
Home Insurance
4%
$168
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0