Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $105k initial cash invested.
-9.01%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$2,730
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,517
Mortgage P&I
91%
$2,480
Property Taxes
6%
$153
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0