Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $118k initial cash invested.
-18.69%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,454
Rent
-$1,832
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
6.1%
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
$2,454
Total Expenses
$4,286
Mortgage P&I
111%
$2,722
Property Taxes
12%
$295
Home Insurance
8%
$196
HOA
18%
$435
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0