Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $112k initial cash invested.
-17.43%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,604
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,604
Total Expenses
$4,232
Mortgage P&I
100%
$2,606
Property Taxes
20%
$508
Home Insurance
7%
$191
HOA
10%
$251
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0