Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $109k initial cash invested.
-10.53%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,735
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,735
Total Expenses
$3,689
Mortgage P&I
94%
$2,562
Property Taxes
8%
$210
Home Insurance
8%
$205
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0