Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $102k initial cash invested.
-21.21%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$1,911
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $3,711 expenses = $1,800 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,911
Total Expenses
$3,711
Mortgage P&I
135%
$2,586
Property Taxes
24%
$457
Home Insurance
9%
$170
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0