Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.45% first-year return on $118k initial cash invested.
-7.45%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$3,323
Rent
-$735
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,323
Total Expenses
$4,058
Mortgage P&I
86%
$2,857
Property Taxes
4%
$135
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0