Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.79% first-year return on $118k initial cash invested.
-6.79%
Cash On Cash
4.78%
Cap Rate
0.83
DSCR
$3,892
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,892
Total Expenses
$4,559
Mortgage P&I
70%
$2,709
Property Taxes
16%
$618
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0