Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.71% first-year return on $102k initial cash invested.
-1.71%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$3,752
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,680
Closing costs
1%
$4,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,752
Total Expenses
$3,897
Mortgage P&I
64%
$2,390
Property Taxes
9%
$356
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0