Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $125k initial cash invested.
-6.09%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$3,698
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,698
Total Expenses
$4,330
Mortgage P&I
78%
$2,883
Property Taxes
6%
$225
Home Insurance
6%
$210
HOA
1%
$50
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0