Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.01% first-year return on $101k initial cash invested.
-13.01%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$2,584
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $3,682 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,440
Closing costs
1%
$4,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,584
Total Expenses
$3,682
Mortgage P&I
97%
$2,516
Property Taxes
13%
$323
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0