Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.24% first-year return on $106k initial cash invested.
-14.24%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$2,608
Rent
-$1,261
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$3,869
Mortgage P&I
96%
$2,491
Property Taxes
20%
$521
Home Insurance
7%
$180
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0