Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.73% first-year return on $105k initial cash invested.
-13.73%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$2,668
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,668
Total Expenses
$3,874
Mortgage P&I
92%
$2,466
Property Taxes
19%
$498
Home Insurance
8%
$201
HOA
1%
$16
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0