Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $118k initial cash invested.
-10.75%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$3,182
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,182
Total Expenses
$4,242
Mortgage P&I
86%
$2,739
Property Taxes
15%
$475
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0