Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $113k initial cash invested.
-17.07%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$2,361
Rent
-$1,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,361
Total Expenses
$3,973
Mortgage P&I
115%
$2,706
Property Taxes
20%
$461
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0