Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $116k initial cash invested.
-14.01%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$2,613
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$3,961
Mortgage P&I
103%
$2,693
Property Taxes
15%
$396
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0