Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $118k initial cash invested.
-14.09%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$2,684
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,684
Total Expenses
$4,075
Mortgage P&I
101%
$2,717
Property Taxes
17%
$463
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0