Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $103k initial cash invested.
-14.88%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$2,431
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$3,707
Mortgage P&I
98%
$2,394
Property Taxes
21%
$505
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0