Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $114k initial cash invested.
-8.11%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$4,075
Rent
-$773
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,075
Total Expenses
$4,848
Mortgage P&I
65%
$2,663
Property Taxes
23%
$933
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0