Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $116k initial cash invested.
-9.1%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,525
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,525
Total Expenses
$5,402
Mortgage P&I
60%
$2,733
Property Taxes
17%
$772
Home Insurance
5%
$231
HOA
11%
$490
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0