Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $101k initial cash invested.
-17.55%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,897
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,897
Total Expenses
$4,371
Mortgage P&I
84%
$2,439
Property Taxes
32%
$940
Home Insurance
6%
$168
HOA
2%
$70
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0