Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $125k initial cash invested.
-23.02%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,779
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,779
Total Expenses
$5,171
Mortgage P&I
109%
$3,017
Property Taxes
23%
$646
Home Insurance
8%
$210
HOA
21%
$575
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0