Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.15% first-year return on $100k initial cash invested.
-8.15%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$3,660
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $4,342 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,660
Closing costs
1%
$4,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,660
Total Expenses
$4,342
Mortgage P&I
66%
$2,422
Property Taxes
13%
$473
Home Insurance
5%
$170
HOA
9%
$325
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0