Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $101k initial cash invested.
-13.49%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,049
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,000
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,049
Total Expenses
$3,182
Mortgage P&I
114%
$2,346
Property Taxes
7%
$136
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0