Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.07% first-year return on $102k initial cash invested.
-5.07%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$3,538
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,968 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,538
Total Expenses
$3,968
Mortgage P&I
68%
$2,420
Property Taxes
14%
$481
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0