Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $100k initial cash invested.
-14.84%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,626
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $3,867 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,600
Closing costs
1%
$4,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$3,867
Mortgage P&I
92%
$2,404
Property Taxes
23%
$605
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0