Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.65% first-year return on $101k initial cash invested.
-9.65%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$2,945
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$3,759
Mortgage P&I
79%
$2,328
Property Taxes
14%
$420
Home Insurance
6%
$170
HOA
3%
$76
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0