Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $112k initial cash invested.
-15.24%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,646
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$4,069
Mortgage P&I
99%
$2,619
Property Taxes
17%
$450
Home Insurance
7%
$187
HOA
5%
$125
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0