Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $116k initial cash invested.
-15.03%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,438
Rent
-$1,447
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
6.3%
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
$2,438
Total Expenses
$3,885
Mortgage P&I
111%
$2,714
Property Taxes
14%
$345
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0