Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $109k initial cash invested.
-9.1%
Cash On Cash
4.14%
Cap Rate
0.73
DSCR
$2,955
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,955
Total Expenses
$3,780
Mortgage P&I
83%
$2,464
Property Taxes
12%
$355
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0