Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $118k initial cash invested.
-14.06%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$2,642
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$4,020
Mortgage P&I
103%
$2,732
Property Taxes
15%
$405
Home Insurance
7%
$196
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0