Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $118k initial cash invested.
-3.01%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$4,525
Rent
-$297
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,525
Total Expenses
$4,822
Mortgage P&I
62%
$2,803
Property Taxes
14%
$644
Home Insurance
4%
$199
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0