Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $102k initial cash invested.
-9.3%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$2,717
Rent
-$791
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%
$97,180
Closing costs
1%
$4,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$3,508
Mortgage P&I
88%
$2,380
Property Taxes
9%
$246
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0