Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $119k initial cash invested.
-12.29%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$2,556
Rent
-$1,214
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,556
Total Expenses
$3,770
Mortgage P&I
107%
$2,733
Property Taxes
7%
$171
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0