Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $102k initial cash invested.
-13.83%
Cash On Cash
4.04%
Cap Rate
0.61
DSCR
$2,540
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,712 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,860
Closing costs
1%
$4,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,712
Mortgage P&I
105%
$2,676
Property Taxes
8%
$201
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0