Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $108k initial cash invested.
-8.54%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$3,265
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,265
Total Expenses
$4,031
Mortgage P&I
77%
$2,524
Property Taxes
12%
$382
Home Insurance
6%
$182
HOA
3%
$95
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0