Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.34% first-year return on $102k initial cash invested.
-10.34%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,228
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $4,104 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,840
Closing costs
1%
$4,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$4,104
Mortgage P&I
76%
$2,442
Property Taxes
20%
$650
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0