Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $101k initial cash invested.
-6.19%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$3,528
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $4,048 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,040
Closing costs
1%
$4,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,528
Total Expenses
$4,048
Mortgage P&I
69%
$2,431
Property Taxes
16%
$578
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0