Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $101k initial cash invested.
-9.91%
Cash On Cash
4.68%
Cap Rate
0.73
DSCR
$3,104
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,941 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,104
Total Expenses
$3,941
Mortgage P&I
83%
$2,564
Property Taxes
13%
$401
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0