Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $107k initial cash invested.
-16.58%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$1,981
Rent
-$1,477
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$3,458
Mortgage P&I
132%
$2,616
Property Taxes
7%
$134
Home Insurance
9%
$178
HOA
1%
$15
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0