Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.93% first-year return on $103k initial cash invested.
-13.93%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,352
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,340
Closing costs
1%
$4,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$3,551
Mortgage P&I
101%
$2,369
Property Taxes
17%
$395
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0