Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.52% first-year return on $112k initial cash invested.
-17.52%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,885
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,338
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,885
Total Expenses
$4,522
Mortgage P&I
89%
$2,581
Property Taxes
34%
$991
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0