Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $102k initial cash invested.
-14.28%
Cash On Cash
4.08%
Cap Rate
0.61
DSCR
$3,172
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $4,388 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,172
Total Expenses
$4,388
Mortgage P&I
86%
$2,713
Property Taxes
21%
$678
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0