Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $103k initial cash invested.
-9.88%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$3,193
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,193
Total Expenses
$4,040
Mortgage P&I
77%
$2,473
Property Taxes
18%
$564
Home Insurance
5%
$172
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0