Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.19% first-year return on $119k initial cash invested.
-8.19%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$3,977
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,977
Total Expenses
$4,789
Mortgage P&I
70%
$2,775
Property Taxes
20%
$783
Home Insurance
5%
$196
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0