Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $113k initial cash invested.
-14.91%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,715
Rent
-$1,409
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$4,124
Mortgage P&I
96%
$2,617
Property Taxes
23%
$611
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0