Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $103k initial cash invested.
-21.02%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,097
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,420
Closing costs
1%
$4,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,097
Total Expenses
$3,907
Mortgage P&I
116%
$2,437
Property Taxes
36%
$749
Home Insurance
8%
$175
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0