Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $116k initial cash invested.
-11.27%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$3,835
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,835
Total Expenses
$4,925
Mortgage P&I
71%
$2,711
Property Taxes
18%
$688
Home Insurance
5%
$199
HOA
9%
$329
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0