Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $115k initial cash invested.
-15.43%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$2,867
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,867
Total Expenses
$4,341
Mortgage P&I
93%
$2,675
Property Taxes
25%
$730
Home Insurance
7%
$191
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0