Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $113k initial cash invested.
-13.9%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$2,627
Rent
-$1,314
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,627
Total Expenses
$3,941
Mortgage P&I
99%
$2,599
Property Taxes
18%
$467
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0