Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $118k initial cash invested.
-14.38%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$3,334
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,334
Total Expenses
$4,743
Mortgage P&I
82%
$2,731
Property Taxes
27%
$895
Home Insurance
6%
$200
HOA
2%
$50
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0