Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $102k initial cash invested.
-11.78%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,694
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,692 expenses = $998 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%
$96,860
Closing costs
1%
$4,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$3,692
Mortgage P&I
91%
$2,452
Property Taxes
14%
$367
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0