Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $118k initial cash invested.
-20.82%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$1,591
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,591
Total Expenses
$3,631
Mortgage P&I
172%
$2,744
Property Taxes
17%
$277
Home Insurance
12%
$196
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0