Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $106k initial cash invested.
-10.79%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$2,763
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,763
Total Expenses
$3,719
Mortgage P&I
88%
$2,444
Property Taxes
14%
$373
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0