Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $118k initial cash invested.
-13.18%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$2,825
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,825
Total Expenses
$4,125
Mortgage P&I
97%
$2,751
Property Taxes
16%
$439
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0