Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $115k initial cash invested.
-13.3%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,904
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,904
Total Expenses
$4,176
Mortgage P&I
92%
$2,684
Property Taxes
19%
$546
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0