Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $116k initial cash invested.
-24.14%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$1,521
Rent
-$2,323
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
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,521
Total Expenses
$3,844
Mortgage P&I
176%
$2,675
Property Taxes
38%
$582
Home Insurance
13%
$192
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0