Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $102k initial cash invested.
-10.9%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$2,871
Rent
-$925
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,020
Closing costs
1%
$4,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,871
Total Expenses
$3,796
Mortgage P&I
84%
$2,406
Property Taxes
16%
$468
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0