Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $101k initial cash invested.
-13.56%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,332
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $3,468 expenses = $1,136 out of pocket
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,760
Closing costs
1%
$4,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,332
Total Expenses
$3,468
Mortgage P&I
102%
$2,375
Property Taxes
13%
$314
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0