Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.02% first-year return on $108k initial cash invested.
-14.02%
Cash On Cash
3.2%
Cap Rate
0.55
DSCR
$2,487
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$3,750
Mortgage P&I
101%
$2,510
Property Taxes
16%
$410
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0