Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $117k initial cash invested.
-6.49%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$3,750
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,750
Total Expenses
$4,382
Mortgage P&I
71%
$2,668
Property Taxes
10%
$387
Home Insurance
5%
$203
HOA
4%
$148
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0