Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $101k initial cash invested.
-15.46%
Cash On Cash
3.47%
Cap Rate
0.54
DSCR
$2,785
Rent
-$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,785 income − $4,083 expenses = $1,298 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,785
Total Expenses
$4,083
Mortgage P&I
91%
$2,545
Property Taxes
23%
$647
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0