Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $114k initial cash invested.
-7.25%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,985
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,985
Total Expenses
$3,676
Mortgage P&I
90%
$2,673
Property Taxes
0%
$7
Home Insurance
6%
$191
HOA
1%
$30
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0