Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.33% first-year return on $112k initial cash invested.
-2.33%
Cash On Cash
5.92%
Cap Rate
1.02
DSCR
$5,280
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$5,497
Mortgage P&I
49%
$2,579
Property Taxes
10%
$533
Home Insurance
4%
$189
HOA
16%
$823
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0