Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $102k initial cash invested.
-13.32%
Cash On Cash
4.05%
Cap Rate
0.63
DSCR
$3,052
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,179 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$4,179
Mortgage P&I
85%
$2,607
Property Taxes
16%
$478
Home Insurance
6%
$171
HOA
4%
$129
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0