Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $101k initial cash invested.
-12.85%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,716
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,500
Closing costs
1%
$4,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,716
Total Expenses
$3,801
Mortgage P&I
89%
$2,405
Property Taxes
19%
$516
Home Insurance
6%
$173
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0