Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $115k initial cash invested.
-9.02%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$2,867
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,867
Total Expenses
$3,735
Mortgage P&I
92%
$2,642
Property Taxes
5%
$140
Home Insurance
7%
$198
HOA
0%
$10
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0