Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $117k initial cash invested.
-21.39%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$2,144
Rent
-$2,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,144
Total Expenses
$4,221
Mortgage P&I
125%
$2,670
Property Taxes
37%
$796
Home Insurance
9%
$198
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0