Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.9% first-year return on $116k initial cash invested.
-3.9%
Cash On Cash
5.52%
Cap Rate
0.94
DSCR
$4,182
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,182
Total Expenses
$4,559
Mortgage P&I
65%
$2,713
Property Taxes
6%
$255
Home Insurance
5%
$201
HOA
7%
$303
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0