Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $112k initial cash invested.
-13.85%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$2,456
Rent
-$1,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,456
Total Expenses
$3,753
Mortgage P&I
105%
$2,581
Property Taxes
14%
$341
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0