Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $107k initial cash invested.
-11.16%
Cash On Cash
3.72%
Cap Rate
0.65
DSCR
$2,996
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,996
Total Expenses
$3,990
Mortgage P&I
81%
$2,420
Property Taxes
16%
$466
Home Insurance
6%
$178
HOA
5%
$146
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0