Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $103k initial cash invested.
-13.81%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$2,189
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,640
Closing costs
1%
$4,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,189
Total Expenses
$3,369
Mortgage P&I
108%
$2,360
Property Taxes
12%
$267
Home Insurance
8%
$174
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0