Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $109k initial cash invested.
-14.32%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$3,009
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,009
Total Expenses
$4,305
Mortgage P&I
84%
$2,521
Property Taxes
23%
$683
Home Insurance
7%
$199
HOA
4%
$120
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0