Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.64% first-year return on $116k initial cash invested.
-16.64%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$2,287
Rent
-$1,605
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,287
Total Expenses
$3,892
Mortgage P&I
116%
$2,659
Property Taxes
19%
$443
Home Insurance
9%
$196
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0