Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $106k initial cash invested.
-11.44%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$3,076
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,076
Total Expenses
$4,083
Mortgage P&I
80%
$2,452
Property Taxes
15%
$447
Home Insurance
6%
$182
HOA
7%
$201
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0