Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $113k initial cash invested.
-0.31%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$4,657
Rent
-$29
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,657
Total Expenses
$4,686
Mortgage P&I
59%
$2,729
Property Taxes
12%
$554
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0