Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.22% first-year return on $107k initial cash invested.
-12.22%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$2,816
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,816
Total Expenses
$3,904
Mortgage P&I
88%
$2,473
Property Taxes
13%
$354
Home Insurance
6%
$170
HOA
6%
$174
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0