Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $115k initial cash invested.
-10.69%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$2,791
Rent
-$1,027
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,791
Total Expenses
$3,818
Mortgage P&I
95%
$2,655
Property Taxes
9%
$239
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0