Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.03% first-year return on $100k initial cash invested.
-8.03%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,650
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,321 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,540
Closing costs
1%
$4,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$3,321
Mortgage P&I
90%
$2,382
Property Taxes
3%
$84
Home Insurance
6%
$167
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0