Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $114k initial cash invested.
-15.44%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,589
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,589
Total Expenses
$4,052
Mortgage P&I
106%
$2,750
Property Taxes
16%
$421
Home Insurance
7%
$192
HOA
1%
$17
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0