Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.44% first-year return on $109k initial cash invested.
-12.44%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$2,711
Rent
-$1,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$3,845
Mortgage P&I
94%
$2,541
Property Taxes
15%
$414
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0