Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $101k initial cash invested.
-11.94%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$2,646
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,060
Closing costs
1%
$4,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$3,650
Mortgage P&I
89%
$2,358
Property Taxes
16%
$434
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0