Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.72% first-year return on $104k initial cash invested.
-11.72%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,506
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,900
Closing costs
1%
$4,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,506
Total Expenses
$3,520
Mortgage P&I
98%
$2,463
Property Taxes
9%
$233
Home Insurance
7%
$173
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0