Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $114k initial cash invested.
-19.19%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,478
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$4,308
Mortgage P&I
106%
$2,630
Property Taxes
34%
$841
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0