Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $106k initial cash invested.
-13.88%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$2,567
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$3,796
Mortgage P&I
95%
$2,436
Property Taxes
20%
$515
Home Insurance
7%
$178
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0