Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.52% first-year return on $101k initial cash invested.
-12.52%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,264
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,720
Closing costs
1%
$4,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,264
Total Expenses
$4,313
Mortgage P&I
72%
$2,366
Property Taxes
27%
$896
Home Insurance
5%
$168
HOA
1%
$35
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0