Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $102k initial cash invested.
-17.16%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$2,446
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,446
Total Expenses
$3,903
Mortgage P&I
97%
$2,384
Property Taxes
20%
$484
Home Insurance
7%
$164
HOA
10%
$235
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0