Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.21% first-year return on $106k initial cash invested.
-25.21%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,687
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$4,910
Mortgage P&I
93%
$2,496
Property Taxes
54%
$1,446
Home Insurance
7%
$184
HOA
3%
$86
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0