Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.28% first-year return on $118k initial cash invested.
-18.28%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$1,773
Rent
-$1,791
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
6.0%
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
$1,773
Total Expenses
$3,564
Mortgage P&I
152%
$2,691
Property Taxes
12%
$216
Home Insurance
11%
$196
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0