Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.02% first-year return on $113k initial cash invested.
-6.02%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$3,343
Rent
-$566
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
6.5%
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
$3,343
Total Expenses
$3,909
Mortgage P&I
81%
$2,710
Property Taxes
4%
$139
Home Insurance
6%
$191
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0