Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $103k initial cash invested.
-10.22%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$2,797
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,560
Closing costs
1%
$4,928
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$3,678
Mortgage P&I
85%
$2,381
Property Taxes
14%
$401
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0