Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $101k initial cash invested.
-15.32%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,622
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,860
Closing costs
1%
$4,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,622
Total Expenses
$3,907
Mortgage P&I
90%
$2,363
Property Taxes
27%
$695
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0