Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $103k initial cash invested.
-9.97%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,782
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,120
Closing costs
1%
$4,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,782
Total Expenses
$3,638
Mortgage P&I
87%
$2,428
Property Taxes
11%
$315
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0