Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.44% first-year return on $103k initial cash invested.
-3.44%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,464
Rent
-$294
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,720
Closing costs
1%
$4,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,464
Total Expenses
$3,758
Mortgage P&I
69%
$2,381
Property Taxes
9%
$306
Home Insurance
5%
$171
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0