Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $118k initial cash invested.
-18.94%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,369
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$4,225
Mortgage P&I
117%
$2,773
Property Taxes
27%
$641
Home Insurance
8%
$196
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0