Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $116k initial cash invested.
-3.77%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$3,704
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,704
Total Expenses
$4,067
Mortgage P&I
74%
$2,747
Property Taxes
5%
$171
Home Insurance
5%
$187
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0