Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $103k initial cash invested.
-10.68%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$2,551
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,551
Total Expenses
$3,467
Mortgage P&I
94%
$2,395
Property Taxes
9%
$236
Home Insurance
7%
$172
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0