Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $104k initial cash invested.
-10.56%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$2,544
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,020
Closing costs
1%
$4,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,544
Total Expenses
$3,459
Mortgage P&I
94%
$2,383
Property Taxes
9%
$240
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0