Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $102k initial cash invested.
-16.39%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$2,773
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $4,163 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,773
Total Expenses
$4,163
Mortgage P&I
90%
$2,507
Property Taxes
27%
$738
Home Insurance
6%
$164
HOA
1%
$33
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0