Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.54% first-year return on $102k initial cash invested.
-5.54%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$3,321
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,791 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,940
Closing costs
1%
$4,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$3,791
Mortgage P&I
74%
$2,462
Property Taxes
9%
$291
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0