Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $114k initial cash invested.
-14.92%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,476
Rent
-$1,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,476
Total Expenses
$3,894
Mortgage P&I
110%
$2,735
Property Taxes
13%
$322
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0