Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $101k initial cash invested.
-12.4%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$2,587
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $3,628 expenses = $1,041 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%
$95,940
Closing costs
1%
$4,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$3,628
Mortgage P&I
95%
$2,449
Property Taxes
13%
$326
Home Insurance
6%
$168
HOA
1%
$13
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0