Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $102k initial cash invested.
-11.44%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$3,187
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $4,162 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,187
Total Expenses
$4,162
Mortgage P&I
79%
$2,503
Property Taxes
21%
$656
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0