Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $113k initial cash invested.
-13.26%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$2,802
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$4,053
Mortgage P&I
93%
$2,612
Property Taxes
18%
$508
Home Insurance
7%
$192
HOA
0%
$13
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0