Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $100k initial cash invested.
-7.49%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$2,707
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,620
Closing costs
1%
$4,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,707
Total Expenses
$3,334
Mortgage P&I
86%
$2,331
Property Taxes
5%
$128
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0