Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $103k initial cash invested.
-18.01%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,908
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,220
Closing costs
1%
$4,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,908
Total Expenses
$4,456
Mortgage P&I
84%
$2,448
Property Taxes
33%
$962
Home Insurance
6%
$175
HOA
4%
$116
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0