Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $115k initial cash invested.
-18.31%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$3,232
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,232
Total Expenses
$4,980
Mortgage P&I
84%
$2,713
Property Taxes
19%
$630
Home Insurance
6%
$196
HOA
19%
$600
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0