Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $101k initial cash invested.
-19.52%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$1,669
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,669
Total Expenses
$3,305
Mortgage P&I
142%
$2,375
Property Taxes
19%
$314
Home Insurance
10%
$168
HOA
1%
$15
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0