Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $106k initial cash invested.
-18.05%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,347
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$3,944
Mortgage P&I
107%
$2,500
Property Taxes
27%
$639
Home Insurance
8%
$178
HOA
1%
$17
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0