Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.43% first-year return on $101k initial cash invested.
-9.43%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$3,191
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $3,987 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,191
Total Expenses
$3,987
Mortgage P&I
77%
$2,452
Property Taxes
17%
$529
Home Insurance
6%
$176
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0