Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $118k initial cash invested.
-15.41%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,195
Rent
-$1,509
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,195
Total Expenses
$3,704
Mortgage P&I
128%
$2,817
Property Taxes
5%
$112
Home Insurance
9%
$203
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0