Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $109k initial cash invested.
-17.95%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,164
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$3,800
Mortgage P&I
120%
$2,590
Property Taxes
21%
$461
Home Insurance
9%
$187
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0