Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $108k initial cash invested.
-12.85%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$2,205
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,205
Total Expenses
$3,363
Mortgage P&I
114%
$2,512
Property Taxes
4%
$99
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0