Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.05% first-year return on $114k initial cash invested.
-12.05%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$2,692
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,692
Total Expenses
$3,833
Mortgage P&I
97%
$2,611
Property Taxes
10%
$281
Home Insurance
7%
$192
HOA
2%
$48
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0