Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $109k initial cash invested.
-14.19%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$2,203
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,203
Total Expenses
$3,492
Mortgage P&I
115%
$2,540
Property Taxes
9%
$198
Home Insurance
8%
$182
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0