Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.07% first-year return on $102k initial cash invested.
-12.07%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$2,626
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $3,652 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$3,652
Mortgage P&I
91%
$2,393
Property Taxes
15%
$404
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0