Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $102k initial cash invested.
-15.06%
Cash On Cash
2.94%
Cap Rate
0.51
DSCR
$2,625
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,625
Total Expenses
$3,908
Mortgage P&I
89%
$2,345
Property Taxes
26%
$674
Home Insurance
7%
$189
HOA
1%
$18
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0