Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.68% first-year return on $107k initial cash invested.
-12.68%
Cash On Cash
3.39%
Cap Rate
0.59
DSCR
$2,208
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$3,337
Mortgage P&I
111%
$2,456
Property Taxes
6%
$124
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0