Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $119k initial cash invested.
-15.07%
Cash On Cash
2.83%
Cap Rate
0.5
DSCR
$2,633
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$4,123
Mortgage P&I
102%
$2,690
Property Taxes
12%
$306
Home Insurance
8%
$198
HOA
9%
$244
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0