Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.98% first-year return on $101k initial cash invested.
-9.98%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$3,065
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $3,904 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,065
Total Expenses
$3,904
Mortgage P&I
79%
$2,406
Property Taxes
17%
$530
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0