Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $101k initial cash invested.
-15.25%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,165
Rent
-$1,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $3,453 expenses = $1,288 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,540
Closing costs
1%
$4,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$3,453
Mortgage P&I
111%
$2,401
Property Taxes
15%
$319
Home Insurance
8%
$171
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0