Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.85% first-year return on $115k initial cash invested.
-30.85%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$1,083
Rent
-$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,083
Total Expenses
$4,052
Mortgage P&I
249%
$2,693
Property Taxes
82%
$886
Home Insurance
18%
$192
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0