Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $113k initial cash invested.
-8.76%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$3,556
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,556
Total Expenses
$4,383
Mortgage P&I
74%
$2,635
Property Taxes
18%
$643
Home Insurance
5%
$180
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0