Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $102k initial cash invested.
-8.95%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,321
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$4,081
Mortgage P&I
71%
$2,363
Property Taxes
21%
$685
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0