Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.98% first-year return on $108k initial cash invested.
-11.98%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$2,459
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,459
Total Expenses
$3,541
Mortgage P&I
102%
$2,517
Property Taxes
8%
$198
Home Insurance
8%
$186
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0