Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.24% first-year return on $112k initial cash invested.
-20.24%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$1,855
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,855
Total Expenses
$3,750
Mortgage P&I
141%
$2,624
Property Taxes
24%
$451
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0