Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $118k initial cash invested.
-14.49%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$2,805
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,805
Total Expenses
$4,228
Mortgage P&I
98%
$2,758
Property Taxes
19%
$543
Home Insurance
7%
$199
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0