Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $119k initial cash invested.
-20.61%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,447
Rent
-$2,037
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,447
Total Expenses
$4,484
Mortgage P&I
114%
$2,784
Property Taxes
27%
$671
Home Insurance
8%
$203
HOA
8%
$190
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0