Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.24% first-year return on $119k initial cash invested.
-12.24%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$2,839
Rent
-$1,212
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,839
Total Expenses
$4,051
Mortgage P&I
96%
$2,731
Property Taxes
9%
$254
Home Insurance
7%
$203
HOA
4%
$125
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0