Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.08% first-year return on $105k initial cash invested.
-6.08%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$3,485
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,485
Total Expenses
$4,016
Mortgage P&I
71%
$2,467
Property Taxes
14%
$480
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0