Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $108k initial cash invested.
-15.59%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$1,784
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,784
Total Expenses
$3,189
Mortgage P&I
140%
$2,502
Property Taxes
2%
$44
Home Insurance
10%
$180
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0