Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $119k initial cash invested.
-9.04%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$3,378
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,378
Total Expenses
$4,277
Mortgage P&I
83%
$2,820
Property Taxes
9%
$312
Home Insurance
6%
$201
HOA
2%
$65
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0