Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.13% first-year return on $116k initial cash invested.
-15.13%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$2,772
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$4,229
Mortgage P&I
97%
$2,681
Property Taxes
23%
$629
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0