Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $112k initial cash invested.
-15.74%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,183
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$3,650
Mortgage P&I
121%
$2,641
Property Taxes
12%
$253
Home Insurance
9%
$189
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0