Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $101k initial cash invested.
-11.4%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$2,554
Rent
-$964
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,620
Closing costs
1%
$4,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$3,518
Mortgage P&I
92%
$2,357
Property Taxes
13%
$327
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0