Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $113k initial cash invested.
-9.3%
Cash On Cash
4.2%
Cap Rate
0.72
DSCR
$3,036
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,036
Total Expenses
$3,911
Mortgage P&I
86%
$2,606
Property Taxes
11%
$323
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0