Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $100k initial cash invested.
-22.31%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,624
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $3,492 expenses = $1,868 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$3,492
Mortgage P&I
147%
$2,388
Property Taxes
31%
$508
Home Insurance
11%
$175
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0