Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.63% first-year return on $105k initial cash invested.
-22.63%
Cash On Cash
1.24%
Cap Rate
0.22
DSCR
$1,816
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,816
Total Expenses
$3,805
Mortgage P&I
133%
$2,419
Property Taxes
31%
$569
Home Insurance
17%
$306
HOA
2%
$38
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0