Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $102k initial cash invested.
-13.51%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,155
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $3,305 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,260
Closing costs
1%
$4,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,155
Total Expenses
$3,305
Mortgage P&I
113%
$2,427
Property Taxes
4%
$91
Home Insurance
8%
$175
HOA
2%
$51
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0