Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $100k initial cash invested.
-14.47%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$2,264
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $3,474 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$3,474
Mortgage P&I
108%
$2,454
Property Taxes
9%
$209
Home Insurance
7%
$168
HOA
2%
$55
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0