Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.62% first-year return on $102k initial cash invested.
-28.62%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$938
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$938
Total Expenses
$3,367
Mortgage P&I
253%
$2,376
Property Taxes
62%
$577
Home Insurance
18%
$170
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0