Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $119k initial cash invested.
-17.84%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$3,021
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$4,786
Mortgage P&I
92%
$2,767
Property Taxes
34%
$1,031
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0