Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.45% first-year return on $115k initial cash invested.
-13.45%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,064
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,064
Total Expenses
$4,353
Mortgage P&I
90%
$2,747
Property Taxes
20%
$600
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0