Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $101k initial cash invested.
-18.47%
Cash On Cash
2.59%
Cap Rate
0.41
DSCR
$1,848
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $3,403 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,220
Closing costs
1%
$4,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,848
Total Expenses
$3,403
Mortgage P&I
135%
$2,500
Property Taxes
14%
$251
Home Insurance
9%
$172
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0