Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $102k initial cash invested.
-0.29%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$4,522
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,522
Total Expenses
$4,547
Mortgage P&I
53%
$2,398
Property Taxes
18%
$804
Home Insurance
4%
$170
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0