Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.6% first-year return on $102k initial cash invested.
-0.6%
Cash On Cash
6.24%
Cap Rate
1.06
DSCR
$3,667
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,667
Total Expenses
$3,718
Mortgage P&I
65%
$2,383
Property Taxes
6%
$207
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0