Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $101k initial cash invested.
-13.86%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,562
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $3,734 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,660
Closing costs
1%
$4,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,562
Total Expenses
$3,734
Mortgage P&I
95%
$2,433
Property Taxes
18%
$462
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0