Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $101k initial cash invested.
-22.48%
Cash On Cash
2.32%
Cap Rate
0.34
DSCR
$1,565
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $3,453 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,565
Total Expenses
$3,453
Mortgage P&I
175%
$2,739
Property Taxes
9%
$140
Home Insurance
11%
$168
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0