Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $105k initial cash invested.
-11.99%
Cash On Cash
4.23%
Cap Rate
0.66
DSCR
$3,020
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,020
Total Expenses
$4,069
Mortgage P&I
88%
$2,661
Property Taxes
15%
$448
Home Insurance
6%
$175
PManagement
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0
Google Maps with comparables properties is loading...