Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.52% first-year return on $119k initial cash invested.
-24.52%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$1,890
Rent
-$2,422
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$4,312
Mortgage P&I
143%
$2,701
Property Taxes
12%
$230
Home Insurance
11%
$201
HOA
37%
$690
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0