Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $108k initial cash invested.
-17.32%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$2,819
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$4,383
Mortgage P&I
93%
$2,608
Property Taxes
13%
$357
Home Insurance
7%
$185
HOA
18%
$500
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0