Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $113k initial cash invested.
-17.01%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,352
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,352
Total Expenses
$3,955
Mortgage P&I
112%
$2,641
Property Taxes
22%
$510
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0