Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $104k initial cash invested.
-12.1%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$2,703
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,703
Total Expenses
$3,755
Mortgage P&I
90%
$2,431
Property Taxes
17%
$447
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0