Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $119k initial cash invested.
-14.62%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$2,495
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,495
Total Expenses
$3,947
Mortgage P&I
115%
$2,862
Property Taxes
9%
$236
Home Insurance
8%
$199
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0