Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $119k initial cash invested.
-20.52%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,540
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$4,583
Mortgage P&I
108%
$2,743
Property Taxes
38%
$964
Home Insurance
8%
$205
HOA
0%
$11
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0