Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $105k initial cash invested.
-10.17%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$2,675
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,675
Total Expenses
$3,563
Mortgage P&I
91%
$2,440
Property Taxes
9%
$252
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0