Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.51% first-year return on $118k initial cash invested.
-13.51%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$2,795
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,795
Total Expenses
$4,126
Mortgage P&I
97%
$2,703
Property Taxes
12%
$348
Home Insurance
7%
$203
HOA
5%
$144
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0