Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $113k initial cash invested.
-16.31%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$2,228
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$3,765
Mortgage P&I
118%
$2,632
Property Taxes
16%
$358
Home Insurance
9%
$196
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0