Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $102k initial cash invested.
-17.47%
Cash On Cash
3.19%
Cap Rate
0.49
DSCR
$2,425
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,425 income − $3,906 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,425
Total Expenses
$3,906
Mortgage P&I
109%
$2,647
Property Taxes
19%
$457
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0