Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.24% first-year return on $101k initial cash invested.
-2.24%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$4,188
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $4,377 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,640
Closing costs
1%
$4,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,188
Total Expenses
$4,377
Mortgage P&I
59%
$2,464
Property Taxes
16%
$651
Home Insurance
4%
$174
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0