Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.91% first-year return on $103k initial cash invested.
-10.91%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$3,254
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,254
Total Expenses
$4,189
Mortgage P&I
74%
$2,394
Property Taxes
24%
$777
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0