Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.63% first-year return on $101k initial cash invested.
-14.63%
Cash On Cash
3.91%
Cap Rate
0.59
DSCR
$2,762
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $3,992 expenses = $1,230 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,080
Closing costs
1%
$4,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,762
Total Expenses
$3,992
Mortgage P&I
96%
$2,659
Property Taxes
15%
$424
Home Insurance
6%
$178
HOA
0%
$13
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0