Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.75% first-year return on $115k initial cash invested.
-22.75%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$1,766
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,766
Total Expenses
$3,952
Mortgage P&I
152%
$2,687
Property Taxes
35%
$614
Home Insurance
11%
$192
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0