Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $108k initial cash invested.
-11.26%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$2,650
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$3,659
Mortgage P&I
94%
$2,495
Property Taxes
11%
$294
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0