Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $107k initial cash invested.
-2.15%
Cash On Cash
5.74%
Cap Rate
1
DSCR
$3,884
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,884
Total Expenses
$4,075
Mortgage P&I
63%
$2,430
Property Taxes
12%
$454
Home Insurance
5%
$182
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0