Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $102k initial cash invested.
-7.78%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$3,019
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,019 income − $3,683 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$3,683
Mortgage P&I
78%
$2,352
Property Taxes
12%
$358
Home Insurance
6%
$184
HOA
0%
$4
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0