Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $104k initial cash invested.
-14.03%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$2,654
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,654
Total Expenses
$3,873
Mortgage P&I
90%
$2,383
Property Taxes
24%
$636
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0