Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $104k initial cash invested.
-13.08%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$3,867
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,520
Closing costs
1%
$4,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,867
Total Expenses
$5,006
Mortgage P&I
62%
$2,412
Property Taxes
15%
$584
Home Insurance
5%
$184
HOA
21%
$821
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0