Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.28% first-year return on $101k initial cash invested.
-4.28%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$3,557
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,557 income − $3,917 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,557
Total Expenses
$3,917
Mortgage P&I
67%
$2,398
Property Taxes
12%
$419
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0