Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.56% first-year return on $100k initial cash invested.
-14.56%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$2,389
Rent
-$1,218
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%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,389
Total Expenses
$3,607
Mortgage P&I
99%
$2,370
Property Taxes
19%
$451
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0