Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $113k initial cash invested.
-17.12%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$2,661
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,661
Total Expenses
$4,274
Mortgage P&I
98%
$2,601
Property Taxes
30%
$790
Home Insurance
7%
$191
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0