Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $113k initial cash invested.
-13.47%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$2,840
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$4,108
Mortgage P&I
92%
$2,611
Property Taxes
17%
$477
Home Insurance
7%
$189
HOA
3%
$93
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0