Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.26% first-year return on $101k initial cash invested.
-9.26%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$2,575
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,575
Total Expenses
$3,353
Mortgage P&I
90%
$2,315
Property Taxes
8%
$199
Home Insurance
7%
$169
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0