Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $114k initial cash invested.
-12.04%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$2,749
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$3,896
Mortgage P&I
95%
$2,611
Property Taxes
14%
$380
Home Insurance
7%
$191
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0