Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $104k initial cash invested.
-11.5%
Cash On Cash
3.7%
Cap Rate
0.64
DSCR
$2,913
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,913
Total Expenses
$3,905
Mortgage P&I
81%
$2,367
Property Taxes
21%
$606
Home Insurance
6%
$174
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0