Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $116k initial cash invested.
-3.02%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$4,211
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,211
Total Expenses
$4,504
Mortgage P&I
65%
$2,757
Property Taxes
11%
$450
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0