Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.61% first-year return on $102k initial cash invested.
-9.61%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,639
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $3,458 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,380
Closing costs
1%
$4,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,639
Total Expenses
$3,458
Mortgage P&I
93%
$2,453
Property Taxes
5%
$144
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0