Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $114k initial cash invested.
-10.63%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$3,007
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,007
Total Expenses
$4,015
Mortgage P&I
87%
$2,620
Property Taxes
13%
$379
Home Insurance
7%
$210
HOA
1%
$25
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0