Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.72% first-year return on $113k initial cash invested.
-20.72%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,620
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$4,565
Mortgage P&I
99%
$2,593
Property Taxes
21%
$553
Home Insurance
7%
$192
HOA
21%
$546
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0