Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $100k initial cash invested.
-16.63%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,175
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,520
Closing costs
1%
$4,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,175
Total Expenses
$3,565
Mortgage P&I
109%
$2,363
Property Taxes
22%
$468
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0