Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $114k initial cash invested.
-12.3%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$2,830
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$4,000
Mortgage P&I
93%
$2,633
Property Taxes
13%
$356
Home Insurance
7%
$201
HOA
3%
$73
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0