Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.11% first-year return on $103k initial cash invested.
-16.11%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$2,945
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$4,324
Mortgage P&I
79%
$2,328
Property Taxes
15%
$452
Home Insurance
6%
$171
HOA
21%
$608
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0