Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $103k initial cash invested.
-11.39%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$2,496
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,900
Closing costs
1%
$4,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,496
Total Expenses
$3,472
Mortgage P&I
96%
$2,402
Property Taxes
7%
$171
Home Insurance
7%
$178
HOA
3%
$71
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0