Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $101k initial cash invested.
-19.95%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$1,555
Rent
-$1,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $3,229 expenses = $1,674 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,900
Closing costs
1%
$4,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$3,229
Mortgage P&I
154%
$2,389
Property Taxes
17%
$267
Home Insurance
11%
$168
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0