Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $102k initial cash invested.
-14.95%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,263
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $3,534 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$3,534
Mortgage P&I
109%
$2,462
Property Taxes
14%
$311
Home Insurance
8%
$173
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0