Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $102k initial cash invested.
-14.26%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,186
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,186
Total Expenses
$3,397
Mortgage P&I
109%
$2,374
Property Taxes
11%
$233
Home Insurance
9%
$186
HOA
2%
$36
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0