Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $102k initial cash invested.
-20.11%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$2,050
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $3,758 expenses = $1,708 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$3,758
Mortgage P&I
120%
$2,462
Property Taxes
27%
$548
Home Insurance
9%
$175
HOA
2%
$41
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0