Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $113k initial cash invested.
-20.9%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$2,008
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$3,970
Mortgage P&I
131%
$2,636
Property Taxes
31%
$621
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0