Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $113k initial cash invested.
-12.5%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$3,138
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,138
Total Expenses
$4,320
Mortgage P&I
87%
$2,728
Property Taxes
19%
$592
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0