Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.72% first-year return on $102k initial cash invested.
-4.72%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$3,600
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,280
Closing costs
1%
$4,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$4,002
Mortgage P&I
66%
$2,388
Property Taxes
14%
$498
Home Insurance
5%
$180
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0