Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $101k initial cash invested.
-20.4%
Cash On Cash
2.19%
Cap Rate
0.35
DSCR
$1,739
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $3,457 expenses = $1,718 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%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$3,457
Mortgage P&I
144%
$2,508
Property Taxes
19%
$322
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0