Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $103k initial cash invested.
-16.03%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$1,811
Rent
-$1,372
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
6.1%
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
$1,811
Total Expenses
$3,183
Mortgage P&I
131%
$2,374
Property Taxes
9%
$166
Home Insurance
9%
$171
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0