Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $116k initial cash invested.
-19.3%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,159
Rent
-$1,858
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,159
Total Expenses
$4,017
Mortgage P&I
126%
$2,724
Property Taxes
25%
$539
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0