Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.15% first-year return on $107k initial cash invested.
-19.15%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,428
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,428
Total Expenses
$4,131
Mortgage P&I
105%
$2,559
Property Taxes
31%
$759
Home Insurance
8%
$182
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0