Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $113k initial cash invested.
-10.01%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$3,483
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,483
Total Expenses
$4,422
Mortgage P&I
75%
$2,614
Property Taxes
9%
$297
Home Insurance
6%
$192
HOA
12%
$414
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0