Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $114k initial cash invested.
-16.2%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,434
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$3,973
Mortgage P&I
110%
$2,672
Property Taxes
20%
$476
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0