Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $115k initial cash invested.
-23.77%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$1,368
Rent
-$2,284
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,368
Total Expenses
$3,652
Mortgage P&I
192%
$2,633
Property Taxes
34%
$461
Home Insurance
14%
$192
HOA
1%
$11
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0