Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $101k initial cash invested.
-20.84%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,297
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$4,054
Mortgage P&I
107%
$2,457
Property Taxes
30%
$689
Home Insurance
8%
$175
HOA
6%
$135
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0