Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $113k initial cash invested.
-1.09%
Cash On Cash
6.03%
Cap Rate
1.05
DSCR
$4,459
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,459
Total Expenses
$4,562
Mortgage P&I
58%
$2,581
Property Taxes
10%
$442
Home Insurance
4%
$199
HOA
4%
$180
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0