Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.89% first-year return on $119k initial cash invested.
-16.89%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,018
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,018
Total Expenses
$4,695
Mortgage P&I
95%
$2,853
Property Taxes
27%
$829
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0