Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $101k initial cash invested.
-16.88%
Cash On Cash
3.34%
Cap Rate
0.51
DSCR
$2,482
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $3,906 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$3,906
Mortgage P&I
106%
$2,641
Property Taxes
18%
$452
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0