Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $119k initial cash invested.
-7.61%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,964
Rent
-$756
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,964
Total Expenses
$4,720
Mortgage P&I
72%
$2,859
Property Taxes
16%
$631
Home Insurance
5%
$200
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0