Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $111k initial cash invested.
-17.35%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,337
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$3,949
Mortgage P&I
110%
$2,580
Property Taxes
24%
$569
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0