Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.38% first-year return on $115k initial cash invested.
-11.38%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$3,015
Rent
-$1,095
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,015
Total Expenses
$4,110
Mortgage P&I
88%
$2,661
Property Taxes
14%
$437
Home Insurance
6%
$192
HOA
1%
$35
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0