Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $118k initial cash invested.
-19.27%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,195
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$4,091
Mortgage P&I
124%
$2,717
Property Taxes
27%
$601
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0