Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $112k initial cash invested.
-12.3%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,381
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,381
Total Expenses
$3,533
Mortgage P&I
110%
$2,608
Property Taxes
5%
$119
Home Insurance
8%
$187
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0