Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.29% first-year return on $101k initial cash invested.
-8.29%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,096
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $3,794 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,096
Total Expenses
$3,794
Mortgage P&I
78%
$2,401
Property Taxes
14%
$419
Home Insurance
5%
$168
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0