Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $102k initial cash invested.
-20.47%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$1,539
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $3,273 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,539
Total Expenses
$3,273
Mortgage P&I
168%
$2,584
Property Taxes
7%
$114
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0