Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.17% first-year return on $108k initial cash invested.
-10.17%
Cash On Cash
3.9%
Cap Rate
0.68
DSCR
$2,843
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,843
Total Expenses
$3,755
Mortgage P&I
86%
$2,435
Property Taxes
14%
$395
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0