Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.73% first-year return on $119k initial cash invested.
-12.73%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$3,029
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,029
Total Expenses
$4,292
Mortgage P&I
93%
$2,808
Property Taxes
13%
$398
Home Insurance
6%
$189
HOA
4%
$110
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0