Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $113k initial cash invested.
-10.3%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,542
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,542
Total Expenses
$4,513
Mortgage P&I
73%
$2,584
Property Taxes
23%
$819
Home Insurance
5%
$189
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0