Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $104k initial cash invested.
-12.03%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$2,588
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,588
Total Expenses
$3,626
Mortgage P&I
92%
$2,392
Property Taxes
15%
$387
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0