Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $112k initial cash invested.
-3.7%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$4,232
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,232
Total Expenses
$4,576
Mortgage P&I
63%
$2,656
Property Taxes
16%
$656
Home Insurance
4%
$163
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0