Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $116k initial cash invested.
-17.92%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$1,925
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,925
Total Expenses
$3,650
Mortgage P&I
141%
$2,709
Property Taxes
13%
$249
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0