Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $119k initial cash invested.
-15.4%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,587
Rent
-$1,531
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$4,118
Mortgage P&I
107%
$2,769
Property Taxes
18%
$478
Home Insurance
8%
$199
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0