Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $115k initial cash invested.
-8.34%
Cash On Cash
4.46%
Cap Rate
0.77
DSCR
$3,518
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,518
Total Expenses
$4,319
Mortgage P&I
76%
$2,665
Property Taxes
16%
$547
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0