Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $103k initial cash invested.
-16.31%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$2,482
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$3,880
Mortgage P&I
100%
$2,479
Property Taxes
23%
$583
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0