Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.76% first-year return on $111k initial cash invested.
-14.76%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,074
Rent
-$1,370
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,074
Total Expenses
$4,444
Mortgage P&I
84%
$2,592
Property Taxes
28%
$864
Home Insurance
6%
$175
HOA
0%
$14
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0