Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $119k initial cash invested.
-11.28%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$2,800
Rent
-$1,121
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$3,921
Mortgage P&I
98%
$2,747
Property Taxes
9%
$247
Home Insurance
7%
$199
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0