Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $104k initial cash invested.
-16.43%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,646
Rent
-$1,423
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,960
Closing costs
1%
$4,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$4,069
Mortgage P&I
91%
$2,401
Property Taxes
30%
$803
Home Insurance
7%
$177
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0