Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.04% first-year return on $119k initial cash invested.
-22.04%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,340
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$4,519
Mortgage P&I
122%
$2,851
Property Taxes
29%
$682
Home Insurance
8%
$198
HOA
8%
$180
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0