Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $113k initial cash invested.
-12.43%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$3,283
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,283
Total Expenses
$4,458
Mortgage P&I
80%
$2,632
Property Taxes
22%
$714
Home Insurance
6%
$189
HOA
2%
$70
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0