Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $113k initial cash invested.
-9.19%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$3,044
Rent
-$862
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,044
Total Expenses
$3,906
Mortgage P&I
86%
$2,625
Property Taxes
10%
$294
Home Insurance
6%
$196
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0