Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $115k initial cash invested.
-18.25%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$1,624
Rent
-$1,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,624
Total Expenses
$3,377
Mortgage P&I
166%
$2,697
Property Taxes
4%
$67
Home Insurance
12%
$192
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0