Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $103k initial cash invested.
-14.45%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$2,375
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,860
Closing costs
1%
$4,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,375
Total Expenses
$3,612
Mortgage P&I
99%
$2,360
Property Taxes
19%
$460
Home Insurance
7%
$174
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0