Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $108k initial cash invested.
-15.47%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$2,404
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,404
Total Expenses
$3,796
Mortgage P&I
103%
$2,486
Property Taxes
21%
$513
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0