Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $106k initial cash invested.
-9.97%
Cash On Cash
3.93%
Cap Rate
0.69
DSCR
$2,578
Rent
-$883
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,578
Total Expenses
$3,461
Mortgage P&I
94%
$2,414
Property Taxes
8%
$194
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0