Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $102k initial cash invested.
-9.87%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,731
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $3,574 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,731
Total Expenses
$3,574
Mortgage P&I
90%
$2,448
Property Taxes
9%
$244
Home Insurance
6%
$171
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0