Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $108k initial cash invested.
-13.6%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,819
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$4,042
Mortgage P&I
90%
$2,532
Property Taxes
21%
$602
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0