Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $111k initial cash invested.
-6.14%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$3,309
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,309
Total Expenses
$3,878
Mortgage P&I
77%
$2,555
Property Taxes
8%
$271
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$199
Maintenance
5%
$165
Other
0%
$0