Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $113k initial cash invested.
-14.77%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$2,705
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,705
Total Expenses
$4,099
Mortgage P&I
97%
$2,624
Property Taxes
18%
$500
Home Insurance
7%
$191
HOA
3%
$82
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0