Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $105k initial cash invested.
-10.15%
Cash On Cash
3.98%
Cap Rate
0.69
DSCR
$2,661
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,661
Total Expenses
$3,550
Mortgage P&I
91%
$2,414
Property Taxes
10%
$271
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0