Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.32% first-year return on $115k initial cash invested.
-22.32%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,201
Rent
-$2,143
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,201
Total Expenses
$4,344
Mortgage P&I
123%
$2,711
Property Taxes
39%
$861
Home Insurance
9%
$200
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0