Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.67% first-year return on $102k initial cash invested.
-27.67%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$2,375
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $4,727 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,375
Total Expenses
$4,727
Mortgage P&I
113%
$2,684
Property Taxes
53%
$1,250
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0