Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $101k initial cash invested.
-19.67%
Cash On Cash
2.81%
Cap Rate
0.43
DSCR
$2,700
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,352 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$4,352
Mortgage P&I
98%
$2,641
Property Taxes
31%
$841
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0