Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $108k initial cash invested.
-13.09%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$2,655
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,655
Total Expenses
$3,833
Mortgage P&I
94%
$2,498
Property Taxes
17%
$456
Home Insurance
7%
$180
HOA
0%
$8
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0