Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.14% first-year return on $102k initial cash invested.
-25.14%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$2,334
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $4,470 expenses = $2,136 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,334
Total Expenses
$4,470
Mortgage P&I
109%
$2,536
Property Taxes
48%
$1,113
Home Insurance
7%
$172
HOA
2%
$42
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0