Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $112k initial cash invested.
-12.25%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,666
Rent
-$1,144
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%
$5,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,666
Total Expenses
$3,810
Mortgage P&I
98%
$2,611
Property Taxes
10%
$275
Home Insurance
7%
$189
HOA
2%
$42
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0