Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $102k initial cash invested.
-14.74%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$1,933
Rent
-$1,253
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$3,186
Mortgage P&I
122%
$2,366
Property Taxes
7%
$142
Home Insurance
9%
$175
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0