Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $108k initial cash invested.
-11.15%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,443
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$4,446
Mortgage P&I
74%
$2,563
Property Taxes
18%
$604
Home Insurance
5%
$184
HOA
6%
$200
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0