Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $108k initial cash invested.
-7.25%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$3,573
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,573
Total Expenses
$4,225
Mortgage P&I
71%
$2,526
Property Taxes
16%
$584
Home Insurance
5%
$186
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0