Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $109k initial cash invested.
-16.65%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$2,649
Rent
-$1,506
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$103k
Closing costs
1%
$5,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$4,155
Mortgage P&I
94%
$2,481
Property Taxes
27%
$716
Home Insurance
7%
$182
HOA
3%
$88
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0