Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $112k initial cash invested.
-19.75%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,881
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,881
Total Expenses
$4,730
Mortgage P&I
91%
$2,627
Property Taxes
36%
$1,029
Home Insurance
6%
$187
HOA
5%
$138
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0