Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $108k initial cash invested.
-6.27%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$3,769
Rent
-$564
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,769
Total Expenses
$4,333
Mortgage P&I
68%
$2,577
Property Taxes
16%
$588
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0