Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $116k initial cash invested.
-19.09%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,634
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,634
Total Expenses
$4,478
Mortgage P&I
101%
$2,648
Property Taxes
29%
$764
Home Insurance
7%
$196
HOA
7%
$185
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0