Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $112k initial cash invested.
-1.76%
Cash On Cash
5.79%
Cap Rate
1.01
DSCR
$3,943
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,943
Total Expenses
$4,107
Mortgage P&I
64%
$2,542
Property Taxes
9%
$348
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0