Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $113k initial cash invested.
-19.81%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$1,882
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,882
Total Expenses
$3,744
Mortgage P&I
138%
$2,603
Property Taxes
24%
$460
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0