Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $101k initial cash invested.
-20.87%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$1,095
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,095
Total Expenses
$2,848
Mortgage P&I
212%
$2,322
Property Taxes
7%
$72
Home Insurance
15%
$168
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0