Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.42% first-year return on $104k initial cash invested.
-28.42%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$1,706
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$4,175
Mortgage P&I
143%
$2,444
Property Taxes
60%
$1,016
Home Insurance
16%
$272
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0