Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $114k initial cash invested.
-23.26%
Cash On Cash
1.07%
Cap Rate
0.19
DSCR
$1,984
Rent
-$2,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,984
Total Expenses
$4,197
Mortgage P&I
131%
$2,597
Property Taxes
33%
$663
Home Insurance
10%
$192
HOA
12%
$230
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0