Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $102k initial cash invested.
-3.5%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$4,207
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $4,505 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,207
Total Expenses
$4,505
Mortgage P&I
58%
$2,435
Property Taxes
19%
$806
Home Insurance
4%
$171
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0