Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.59% first-year return on $103k initial cash invested.
-13.59%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$2,066
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,900
Closing costs
1%
$4,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$3,230
Mortgage P&I
115%
$2,379
Property Taxes
7%
$136
Home Insurance
9%
$178
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0