Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $102k initial cash invested.
-12.62%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$2,688
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $3,757 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,688
Total Expenses
$3,757
Mortgage P&I
92%
$2,480
Property Taxes
13%
$357
Home Insurance
6%
$172
HOA
2%
$50
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0